4BR+Maid Villa Direct from Owner
Al Barsha, Dubai
OSINT 3D SKYLINE ENGINE
4BR+Maid Villa Direct from Owner
Investment Underwriting
Gross Yield
21.2%
€77.000/yr
Net Cap Rate
15.9%
NOI €57.750
Price / m²
€659
550 m² total
5-Year IRR
13.4%
1.9x equity
Scenario Builder
Drag to adjust
5Y Total Return
€346.487
Cash-on-Cash
14.5%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 13.9% | €415.468 | +14.6% |
| 14.4% | €401.042 | +10.6% |
| 14.9% | €387.584 | +6.9% |
| 15.4% | €375.000 | +3.4% |
| 15.9% | €363.208 | +0.2% |
| 16.4% | €352.134 | -2.9% |
| 16.9% | €341.716 | -5.7% |
| 17.4% | €331.897 | -8.4% |
| 17.9% | €322.626 | -11% |
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
4BR + maid villa direct from owner. All fees included in price. 3,100 sqft. Urgency due to permanent country exit. No intermediaries.
Features
Dit vastgoed reserveren
Veilige aanbetaling • Directe bevestiging
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Vergelijkbare woningen
5BR Villa Jouri Hills (Immediate Handover)
Jouri Hills, Jumeirah Golf Estates, Dubai
Jouri Hills Villa — Urgent Assignment
Jouri Hills, Jumeirah Golf Estates, Dubai