STUDIO GARDENIA BAY
484 sqft · Gardenia Bay
Verified 127d ago
Now
AED 1.17M
AED 2,407
Price / sqft
−49% vs area median
484 sqft
Built-up area
20716d
On market
vs 79d median
AED 6,005
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE PENDINGWHY THIS IS A DEAL
BOTTOM LINE
Listed 20716 days ago and priced 49% below comparable Yas Island listings.
01
HEADLINE · COMPOSITE
SCORE BREAKDOWN
Awaiting first price event to compute score.
Insider unlocks the four evidence rows below.
04
34 ACTIVE COMPS IN YAS ISLAND
Motivation · Negotiability · Below median · Every section below
INPUTS
4 signals + relist
WEIGHTS
Drop 35 · Neg 25 · Med 20 · Conf 10 · Relist 10
COMPS
34 comps · Daily
BENCHMARK
Yas Island, last 180d
REFRESH
Daily
IV · CASHFLOW
UAE CB GUIDELINES · YOUR ASSUMPTIONSMORTGAGE · RENT · BREAK-EVEN
YOUR ASSUMPTIONS
Down payment20%
15%40%
Interest rate6.00%
3.50%8.00%
Term25 yr
15 yr30 yr
UAE CB caps · 25-yr tenor · 80% LTV on a first home ≤ AED 5M · rates vary by bank — drag the sliders
MONTHLY · NOW
AED 6K
vs AED 6K at pre-drop price (AED 1.17M) · See cuts ↓
DOWN PAYMENT
AED 233K
20% of price
DLD FEE
AED 47K
4% of price
MORTGAGE REG
AED 3K
0.25% loan + 290
CASH TO CLOSE
AED 282K
Day-one out-of-pocket
LOAN AMOUNT
AED 932K
25y · 6.00%
TOTAL INTEREST
AED 869K
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 6K
/ mo · ~6% gross yield
BUY · NOW
AED 6K
+AED 180 / mo
Your monthly cost is already higher than the rent estimate — the buy vs rent break-even leans on price appreciation rather than monthly cash flow.
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 1K/mo.
V · COMPARABLES
YAS ISLAND · ACTIVEVALUE · 17 COMPS
VALUE HEADLINE
AED 2,407 /sqft+9%
vs area median AED 2,206 /sqft · 16 comps
RANK
14 / 17
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 16 LISTINGS
MORE EXPENSIVE /SQFT
3
19% of comps
CHEAPER /SQFT
13
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 1.17M4842,407———1BR w/ Balcony · Mid Floor · Park ViewAED 1.55M8481,824——-24%Hot Deal 1BHK · Open ViewAED 1.60M8241,941——-19%Open ViewAED 1.58M8111,948——-19%Fully Furnished · With Balcony · Own ItAED 1.60M8121,970——-18%Deluxe 1BR+Balcony · Handover Soon · Waterfront LivingAED 1.80M8712,065——-14%TAKEAWAYOf 16 comparables, 3 are more expensive per sqft. The 13 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export