Penthouse Urgent Dubai Marina
Dubai Marina, UAE
OSINT 3D SKYLINE ENGINE
Penthouse Urgent Dubai Marina
Investment Underwriting
Gross Yield
3.4%
€63.000/yr
Net Cap Rate
2.7%
NOI €49.140
Price / m²
€4111
450 m² total
5-Year IRR
4.8%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€540.357
Cash-on-Cash
2.4%
Monthly Rent
€5250
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €4.914.000 | +165.6% |
| 1.2% | €4.095.000 | +121.4% |
| 1.7% | €2.890.588 | +56.2% |
| 2.2% | €2.233.636 | +20.7% |
| 2.7% | €1.820.000 | -1.6% |
| 3.2% | €1.535.625 | -17% |
| 3.7% | €1.328.108 | -28.2% |
| 4.2% | €1.170.000 | -36.8% |
| 4.7% | €1.045.532 | -43.5% |
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
Penthouse de luxe nécessitant une liquidité urgente. Opération soumise à un contrat Escrow avec paiement en USDT/EUR.
Features
Réserver cette propriété
Dépôt sécurisé • Confirmation immédiate
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Propriétés similaires
