Urgent Dubai Marina Penthouse
Dubai Marina, UAE
OSINT 3D SKYLINE ENGINE
Urgent Dubai Marina Penthouse
Investment Underwriting
Gross Yield
3.4%
€63.000/yr
Net Cap Rate
2.7%
NOI €49.140
Price / m²
€4111
450 m² total
5-Year IRR
4.8%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€540.357
Cash-on-Cash
2.4%
Monthly Rent
€5250
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €4.914.000 | +165.6% |
| 1.2% | €4.095.000 | +121.4% |
| 1.7% | €2.890.588 | +56.2% |
| 2.2% | €2.233.636 | +20.7% |
| 2.7% | €1.820.000 | -1.6% |
| 3.2% | €1.535.625 | -17% |
| 3.7% | €1.328.108 | -28.2% |
| 4.2% | €1.170.000 | -36.8% |
| 4.7% | €1.045.532 | -43.5% |
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.
Beschrijving
Luxury penthouse needing urgent liquidity. Operation subject to Escrow contract with USDT/EUR payment.
Features
Dit vastgoed reserveren
Veilige aanbetaling • Directe bevestiging
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Vergelijkbare woningen
