Jouri Hills, Jumeirah Golf Estates, Dubai

OSINT 3D SKYLINE ENGINE
Villa 5CH Jouri Hills (Remise Immédiate)
Gross Yield
3.1%
€77.000/yr
Net Cap Rate
2.3%
NOI €57.750
Price / m²
€4500
550 m² total
5-Year IRR
4.6%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€682.953
Cash-on-Cash
2.1%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €5.775.000 | +133.3% |
| 1% | €5.775.000 | +133.3% |
| 1.3% | €4.442.308 | +79.5% |
| 1.8% | €3.208.333 | +29.6% |
| 2.3% | €2.510.870 | +1.4% |
| 2.8% | €2.062.500 | -16.7% |
| 3.3% | €1.750.000 | -29.3% |
| 3.8% | €1.519.737 | -38.6% |
| 4.3% | €1.343.023 | -45.7% |
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 premium à Jouri Hills avec remise immédiate. Vendeur en processus de rapatriement urgent. Prix 18% en dessous de la valorisation du marché.
Dépôt sécurisé • Confirmation immédiate
Senior Luxury Property Consultant
Beachfront Villas & Penthouses

Utilizamos cookies para mejorar su experiencia de navegación. Puede elegir qué tipos de cookies aceptar. Política de Privacidad | Política de Cookies