V VIVALTY
VIVALTY
Buy Rent Luxury AI Invest
Login Sell Your Property
Home Marketplace United Arab Emirates Abu Dhabi
Architect-designed villa in Yas Island
Architect-designed villa in Yas Island 2
Architect-designed villa in Yas Island 3
🇦🇪 Abu Dhabi, United Arab Emirates Villa Ref VVT-AE-020-004

Architect-designed villa in Yas Island

54 Yas Marina Circuit Boulevard, Yas Island, Abu Dhabi

Emerging market New build Verified
AED 387 500
119 m² · 4 bd · 1 ba
59
/ 100
Solid
ROI range
5.0%–8.5%
Rental yield
6.5%
Demand
Medium
Trend
Stable

Why this property scored 59/100

Read methodology →
Rental yield +32 / 40

Gross rental yield estimated at 6.5% per year.

Rental demand +12 / 20

Steady rental demand

Market trend +10 / 20

Stable market

Value for money +5 / 10

Asking price is slightly below Abu Dhabi's €/m² benchmark.

Verification +0 / 5

Standard listing — no editorial verification yet.

Country / city risk +0 / 18

Low country risk

Key strengths

  • High projected yield (6.5%) for the asset class.
  • Asking price is slightly below Abu Dhabi's €/m² benchmark.
  • Mature, low-risk jurisdiction.

! Key risks

  • No notable risks identified.

📊 Investment simulator — default scenario

Open full simulator →
Net cashflow / mo
137
AED
Cap rate
5.3%
NOI ÷ price
Cash-on-cash
1.2%
Year 1
10-yr return
209%
11.9% p.a.

Default scenario assumes 30 % down payment, 25-year mortgage at 4.99%, country tax/fee schedule applied.

i About this property

Smart investment opportunity in Yas Island, Abu Dhabi, comprising 4-bedroom villa of 119 m². Generous outdoor terraces, mature gardens and a heated pool. Move-in-ready condition with high-end finishes throughout. Tenant-in-place with steady rental history; investor-ready transaction.

📍 Local market — Abu Dhabi, United Arab Emirates

City score
80
Avg yield
6.5%
€/m² benchmark
3300
Population
1482000
Demand: medium Trend: stable Risk: low

Abu Dhabi — avg €/m² 3300, yield 6.5%, score 80/100.

Country context — United Arab Emirates

High yields in Dubai (Marina, JVC, Business Bay). Tax-free environment; cycle sensitivity to oil and global capital.

Property facts

Type
Villa
Status
Active
Year built
2024
Area
119 m²
Bedrooms
4
Bathrooms
1
Currency
AED
Listing reference
VVT-AE-020-004

Similar in United Arab Emirates View all →