Dubai Hills Villa — Resale Below OP
Dubai Hills Estate, Dubai
OSINT 3D SKYLINE ENGINE
Dubai Hills Villa — Resale Below OP
Investment Underwriting
Gross Yield
5.7%
€77.000/yr
Net Cap Rate
4.3%
NOI €57.750
Price / m²
€2455
550 m² total
5-Year IRR
6%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€503.770
Cash-on-Cash
3.9%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 2.3% | €2.510.870 | +86% |
| 2.8% | €2.062.500 | +52.8% |
| 3.3% | €1.750.000 | +29.6% |
| 3.8% | €1.519.737 | +12.6% |
| 4.3% | €1.343.023 | -0.5% |
| 4.8% | €1.203.125 | -10.9% |
| 5.3% | €1.089.623 | -19.3% |
| 5.8% | €995.690 | -26.2% |
| 6.3% | €916.667 | -32.1% |
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
Urgent resale below original purchase price. Direct arbitrage operation. Contract transfer available. Seller accepts cash offers only.
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