VD1 Villa DAMAC Venice (7BR, Best Price)
DAMAC Venice, Dubai
OSINT 3D SKYLINE ENGINE
VD1 Villa DAMAC Venice (7BR, Best Price)
Investment Underwriting
Gross Yield
3.9%
€77.000/yr
Net Cap Rate
3%
NOI €57.750
Price / m²
€3545
550 m² total
5-Year IRR
5.1%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€599.334
Cash-on-Cash
2.7%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €5.775.000 | +196.2% |
| 1.5% | €3.850.000 | +97.4% |
| 2% | €2.887.500 | +48.1% |
| 2.5% | €2.310.000 | +18.5% |
| 3% | €1.925.000 | -1.3% |
| 3.5% | €1.650.000 | -15.4% |
| 4% | €1.443.750 | -26% |
| 4.5% | €1.283.333 | -34.2% |
| 5% | €1.155.000 | -40.8% |
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
VD1 type villa in DAMAC Venice. Lowest market price. 7 bedrooms, 7 bathrooms. Available from February 2026. Urgent sale with flexible conditions.
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