Mirage Villa DAMAC Lagoons (5% Below OP)
DAMAC Lagoons, Dubai
OSINT 3D SKYLINE ENGINE
Mirage Villa DAMAC Lagoons (5% Below OP)
Investment Underwriting
Gross Yield
3.7%
€77.000/yr
Net Cap Rate
2.8%
NOI €57.750
Price / m²
€3818
550 m² total
5-Year IRR
4.9%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€623.226
Cash-on-Cash
2.5%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €5.775.000 | +175% |
| 1.3% | €4.442.308 | +111.5% |
| 1.8% | €3.208.333 | +52.8% |
| 2.3% | €2.510.870 | +19.6% |
| 2.8% | €2.062.500 | -1.8% |
| 3.3% | €1.750.000 | -16.7% |
| 3.8% | €1.519.737 | -27.6% |
| 4.3% | €1.343.023 | -36% |
| 4.8% | €1.203.125 | -42.7% |
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.
Beschrijving
Mirage villa in DAMAC Lagoons. 5% below original price, on the lagoon. 5 bedrooms + maid, 7 bathrooms. Urgent sale with immediate title deed.
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