Home › Marketplace › Compare

Side-by-side comparison

Up to 4 listings · AI score, key metrics and a 10-yr cashflow projection per property.

🇦🇪 Dubai Marina Villa

Sea-facing villa in JBR · Ref 9290

AED 1 377 900 71

via Vivalty Premium · VVT-AE-017-011

Investment metrics

Year-1 unless stated

AI & market
AI investment score	71
Confidence	Verified
ROI range	6.3%–9.8%
Rental yield	7.8%
Demand · Trend · Risk	Growth Medium
Underwriting (default 30% down · 25y)
Cash-in at close	496044 AED
Monthly mortgage	5633 AED
Monthly net cashflow	1711 AED
Cap rate	6.4%
Cash-on-cash	4.1%
10-yr total return	245%
Property facts
Bedrooms · Bathrooms	1 bd · 2 ba
Area	266 m²
Year built	2024
Listing reference	VVT-AE-017-011
Agency	Vivalty Premium

Methodology note: Default underwriting uses 30 % down payment, a 25-year mortgage at the country's documented baseline rate and the listing's current rental yield. Run the simulator to override any assumption.