Villa 4CH+S Vente Directe Propriétaire
Al Barsha, Dubai
OSINT 3D SKYLINE ENGINE
Villa 4CH+S Vente Directe Propriétaire
Investment Underwriting
Gross Yield
21.2%
€77.000/yr
Net Cap Rate
15.9%
NOI €57.750
Price / m²
€659
550 m² total
5-Year IRR
13.4%
1.9x equity
Scenario Builder
Drag to adjust
5Y Total Return
€346.487
Cash-on-Cash
14.5%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 13.9% | €415.468 | +14.6% |
| 14.4% | €401.042 | +10.6% |
| 14.9% | €387.584 | +6.9% |
| 15.4% | €375.000 | +3.4% |
| 15.9% | €363.208 | +0.2% |
| 16.4% | €352.134 | -2.9% |
| 16.9% | €341.716 | -5.7% |
| 17.4% | €331.897 | -8.4% |
| 17.9% | €322.626 | -11% |
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 4 chambres + service directement du propriétaire. Tous frais inclus dans le prix.
Features
Réserver cette propriété
Dépôt sécurisé • Confirmation immédiate
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Propriétés similaires
Villa 5CH Jouri Hills (Remise Immédiate)
Jouri Hills, Jumeirah Golf Estates, Dubai
