Villa Distressed: Dubai Hills Estate
Dubai Hills Estate, UAE
Vista Satelital Premium
Villa Distressed: Dubai Hills Estate
Investment Underwriting
Gross Yield
2.2%
€100.800/yr
Net Cap Rate
1.7%
NOI €75.600
Price / m²
€6250
720 m² total
5-Year IRR
4.1%
1.2x equity
Scenario Builder
Drag to adjust
5Y Total Return
€1.094.733
Cash-on-Cash
1.5%
Monthly Rent
€8400
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €7.560.000 | +68% |
| 1% | €7.560.000 | +68% |
| 1% | €7.560.000 | +68% |
| 1.2% | €6.300.000 | +40% |
| 1.7% | €4.447.059 | -1.2% |
| 2.2% | €3.436.364 | -23.6% |
| 2.7% | €2.800.000 | -37.8% |
| 3.2% | €2.362.500 | -47.5% |
| 3.7% | €2.043.243 | -54.6% |
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
Villa de luxe. Liquidation de portefeuille corporatif. Règlement crypto accepté.
Features
Réserver cette propriété
Dépôt sécurisé • Confirmation immédiate
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Propriétés similaires
Villas for Sale in Dubai Urgently (Urgent)
Jouri Hills, Jumeirah Golf Estates, Dubai
Urgent Properties for Sale in Dubai (Urgent)
Jouri Hills, Jumeirah Golf Estates, Dubai