Villa Athlon by Aldar (VASTU Compliant)
Athlon, Dubai South
OSINT 3D SKYLINE ENGINE
Villa Athlon by Aldar (VASTU Compliant)
Investment Underwriting
Gross Yield
4.7%
€77.000/yr
Net Cap Rate
3.5%
NOI €57.750
Price / m²
€3000
550 m² total
5-Year IRR
5.5%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€551.552
Cash-on-Cash
3.2%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1.5% | €3.850.000 | +133.3% |
| 2% | €2.887.500 | +75% |
| 2.5% | €2.310.000 | +40% |
| 3% | €1.925.000 | +16.7% |
| 3.5% | €1.650.000 | 0% |
| 4% | €1.443.750 | -12.5% |
| 4.5% | €1.283.333 | -22.2% |
| 5% | €1.155.000 | -30% |
| 5.5% | €1.050.000 | -36.4% |
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.
Description
Unidad VASTU compliant en Athlon by Aldar. Venta urgente con pago PHPP. Handover Q2 2028. Oportunidad para inversores con horizonte a medio plazo.
Features
Reservar Esta Propiedad
Depósito seguro • Confirmación inmediata
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Similar properties
Villa 5BR Jouri Hills (Handover Inmediato)
Jouri Hills, Jumeirah Golf Estates, Dubai
