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

Architect-designed villa in JBR

AED 1 237 700 76

via Vivalty Premium · VVT-AE-017-001

Investment metrics

Year-1 unless stated

AI & market
AI investment score	76
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	445572 AED
Monthly mortgage	5060 AED
Monthly net cashflow	1537 AED
Cap rate	6.4%
Cash-on-cash	4.1%
10-yr total return	245%
Property facts
Bedrooms · Bathrooms	4 bd · 1 ba
Area	249 m²
Year built	2005
Listing reference	VVT-AE-017-001
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.