DAMAC Lagoons, Dubai
OSINT 3D SKYLINE ENGINE
Villa Mykonos DAMAC Lagoons (Sous Prix)
Gross Yield
4.4%
€77.000/yr
Net Cap Rate
3.3%
NOI €57.750
Price / m²
€3182
550 m² total
5-Year IRR
5.3%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€567.480
Cash-on-Cash
3%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1.3% | €4.442.308 | +153.8% |
| 1.8% | €3.208.333 | +83.3% |
| 2.3% | €2.510.870 | +43.5% |
| 2.8% | €2.062.500 | +17.9% |
| 3.3% | €1.750.000 | 0% |
| 3.8% | €1.519.737 | -13.2% |
| 4.3% | €1.343.023 | -23.3% |
| 4.8% | €1.203.125 | -31.2% |
| 5.3% | €1.089.623 | -37.7% |
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.
Villa Mykonos à DAMAC Lagoons. Opération sous le prix d'origine, sur le lagon.
Dépôt sécurisé • Confirmation immédiate
Senior Luxury Property Consultant
Beachfront Villas & Penthouses


Jouri Hills, Jumeirah Golf Estates, Dubai
Utilizamos cookies para mejorar su experiencia de navegación. Puede elegir qué tipos de cookies aceptar. Política de Privacidad | Política de Cookies