Villa Dubai Hills — Revente Sous Prix Original
Dubai Hills Estate, Dubai
OSINT 3D SKYLINE ENGINE
Villa Dubai Hills — Revente Sous Prix Original
Investment Underwriting
Gross Yield
5.7%
€77.000/yr
Net Cap Rate
4.3%
NOI €57.750
Price / m²
€2455
550 m² total
5-Year IRR
6%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€503.770
Cash-on-Cash
3.9%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 2.3% | €2.510.870 | +86% |
| 2.8% | €2.062.500 | +52.8% |
| 3.3% | €1.750.000 | +29.6% |
| 3.8% | €1.519.737 | +12.6% |
| 4.3% | €1.343.023 | -0.5% |
| 4.8% | €1.203.125 | -10.9% |
| 5.3% | €1.089.623 | -19.3% |
| 5.8% | €995.690 | -26.2% |
| 6.3% | €916.667 | -32.1% |
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
Revente urgente en dessous du prix d'achat d'origine. Opération d'arbitrage direct.
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
