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, Saadiyat Island

AED 282 700 54

via Knight & Sterling Realty · VVT-AE-020-003

Investment metrics

Year-1 unless stated

AI & market
AI investment score	54
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	101772 AED
Monthly mortgage	1156 AED
Monthly net cashflow	100 AED
Cap rate	5.3%
Cash-on-cash	1.2%
10-yr total return	209%
Property facts
Bedrooms · Bathrooms	4 bd · 1 ba
Area	76 m²
Year built	1993
Listing reference	VVT-AE-020-003
Agency	Knight & Sterling Realty

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.