The Springs, Emirates Living, Dubai

OSINT 3D SKYLINE ENGINE
Villa 3BR+S Granada II Springs
Gross Yield
4.3%
€77.000/yr
Net Cap Rate
3.2%
NOI €57.750
Price / m²
€3273
550 m² total
5-Year IRR
5.3%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€575.443
Cash-on-Cash
2.9%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1.2% | €4.812.500 | +167.4% |
| 1.7% | €3.397.059 | +88.7% |
| 2.2% | €2.625.000 | +45.8% |
| 2.7% | €2.138.889 | +18.8% |
| 3.2% | €1.804.688 | +0.3% |
| 3.7% | €1.560.811 | -13.3% |
| 4.2% | €1.375.000 | -23.6% |
| 4.7% | €1.228.723 | -31.7% |
| 5.2% | €1.110.577 | -38.3% |
Comparable Assets
Acquisition Cost Summary
Projections are estimates based on market benchmarks and do not constitute financial advice. Actual returns may vary. Rental yields based on regional averages (Savills, JLL EMEA 2025). Consult a qualified advisor before making investment decisions.
Villa 3BR + servicio en Granada II, The Springs. Precio por debajo del mercado. Comunidad establecida con alta demanda de alquiler. Rentabilidad probada.
Depósito seguro • Confirmación inmediata
Senior Luxury Property Consultant
Beachfront Villas & Penthouses


Jouri Hills, Jumeirah Golf Estates, Dubai
Utilizamos cookies para mejorar su experiencia de navegación. Puede elegir qué tipos de cookies aceptar. Política de Privacidad | Política de Cookies