Penthouse Dubai Marina (Vente Départ Définitif)
Dubai Marina, UAE
OSINT 3D SKYLINE ENGINE
Penthouse Dubai Marina (Vente Départ Définitif)
Investment Underwriting
Gross Yield
2.4%
€44.800/yr
Net Cap Rate
1.9%
NOI €34.944
Price / m²
€5781
320 m² total
5-Year IRR
4.3%
1.2x equity
Scenario Builder
Drag to adjust
5Y Total Return
€469.377
Cash-on-Cash
1.7%
Monthly Rent
€3733
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €3.494.400 | +88.9% |
| 1% | €3.494.400 | +88.9% |
| 1% | €3.494.400 | +88.9% |
| 1.4% | €2.496.000 | +34.9% |
| 1.9% | €1.839.158 | -0.6% |
| 2.4% | €1.456.000 | -21.3% |
| 2.9% | €1.204.966 | -34.9% |
| 3.4% | €1.027.765 | -44.4% |
| 3.9% | €896.000 | -51.6% |
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
Opportunité détectée dans les réseaux d'expatriés. Vente forcée pour cause de départ du pays avant la fin du trimestre. Sous contrat de garde institutionnel.
Features
Réserver cette propriété
Dépôt sécurisé • Confirmation immédiate
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Propriétés similaires
