Dubai Marina Penthouse (Final Exit Sale)
Dubai Marina, UAE
OSINT 3D SKYLINE ENGINE
Dubai Marina Penthouse (Final Exit Sale)
Investment Underwriting
Gross Yield
2.4%
€44.800/yr
Net Cap Rate
1.9%
NOI €34.944
Price / m²
€5781
320 m² total
5-Year IRR
4.3%
1.2x equity
Scenario Builder
Drag to adjust
5Y Total Return
€469.377
Cash-on-Cash
1.7%
Monthly Rent
€3733
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €3.494.400 | +88.9% |
| 1% | €3.494.400 | +88.9% |
| 1% | €3.494.400 | +88.9% |
| 1.4% | €2.496.000 | +34.9% |
| 1.9% | €1.839.158 | -0.6% |
| 2.4% | €1.456.000 | -21.3% |
| 2.9% | €1.204.966 | -34.9% |
| 3.4% | €1.027.765 | -44.4% |
| 3.9% | €896.000 | -51.6% |
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
Opportunity detected in expat networks. Forced sale due to country exit before quarter-end. Cash or USDT liquidation accepted. Under institutional escrow contract.
Features
Dit vastgoed reserveren
Veilige aanbetaling • Directe bevestiging
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Vergelijkbare woningen
