Home › Marketplace › Compare

Side-by-side comparison

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

🇦🇪 Abu Dhabi Villa

Private villa with garden, Yas Island

AED 735 400 59

via Vivalty Premium · VVT-AE-020-015

Investment metrics

Year-1 unless stated

AI & market
AI investment score	59
Confidence	Verified
ROI range	5.0%–8.5%
Rental yield	6.5%
Demand · Trend · Risk	Stable Low
Underwriting (default 30% down · 25y)
Cash-in at close	264744 AED
Monthly mortgage	3006 AED
Monthly net cashflow	260 AED
Cap rate	5.3%
Cash-on-cash	1.2%
10-yr total return	209%
Property facts
Bedrooms · Bathrooms	3 bd · 2 ba
Area	261 m²
Year built	2009
Listing reference	VVT-AE-020-015
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.