Drops · Realestate · Dubai · Palm JumeirahBackMVS-000430-B1

4BR PENTHOUSE PALM BEACH TOWER 3

4BR + 5BA · 15,202 sqft · Palm Beach Tower 3

★ Golden VisaVerified 1h ago

Now

AED 60.81M

Open on Bayut

AED 4,000

Price / sqft

15,202 sqft

Built-up area

4BR + 5BA

On market

AED 313,434

Mortgage est.

25y · 6% · 20% down

II · THE THESIS

DEAL SCORE PENDING

WHY THIS IS A DEAL

BOTTOM LINE

Listed 0 days ago.

How do these scores work?

HEADLINE · COMPOSITE

SCORE BREAKDOWN

Awaiting first price event to compute score.

Insider unlocks the four evidence rows below.

Motivation · Negotiability · Below median · Every section below

INPUTS

4 signals + relist

WEIGHTS

Drop 35 · Neg 25 · Med 20 · Conf 10 · Relist 10

COMPS

5 comps · Daily

BENCHMARK

Palm Jumeirah, last 180d

REFRESH

Daily

IV · CASHFLOW

UAE CB GUIDELINES · YOUR ASSUMPTIONS

MORTGAGE · 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 313K

vs AED 313K at pre-drop price (AED 60.81M) · See cuts ↓

DOWN PAYMENT

AED 12.16M

20% of price

DLD FEE

AED 2.43M

4% of price

MORTGAGE REG

AED 122K

0.25% loan + 290

CASH TO CLOSE

AED 14.72M

Day-one out-of-pocket

LOAN AMOUNT

AED 48.65M

25y · 6.00%

TOTAL INTEREST

AED 45.38M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 304K

/ mo · ~6% gross yield

BUY · NOW

AED 313K

+AED 9K / 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 RATES

If rates climb to 8%, your payment grows by ~AED 62K/mo.

V · COMPARABLES

PALM JUMEIRAH · 4BR · ACTIVE

VALUE · 5 COMPS

VALUE HEADLINE

AED 4,000 /sqft+31%

vs area median AED 3,045 /sqft · 4 comps

RANK

5 / 5

MID/HIGH RANGE

PRICE × SIZE · DROP-WEIGHTED

DOT SIZE = DROP %

AED / SQFT · DISTRIBUTION

BREAKDOWN · 4 LISTINGS

MORE EXPENSIVE /SQFT

0% of comps

CHEAPER /SQFT

See table

MEDIAN DOM

—

this listing: —

NEW THIS WEEK

—

Last 7 days

ListingPriceSizeAED/sqftDrop %DOMΔ vs this

This listingThisAED 60.81M15,2024,000———CLOSE TO OP · FULLY UPGRADED · VACANTAED 12.50M4,3542,871——-28%Duplex Penthouse · Sea Views · Vacant NowAED 14.95M4,9093,045——-24%Dual Aspect Penthouse · Sea Views · VacantAED 14.95M4,9093,045——-24%Vacant · Private Gym and Pool · Beach AccessAED 24.00M6,3823,761——-6%

TAKEAWAYOf 4 comparables, 0 are more expensive per sqft. The 4 cheaper ones are a mix of smaller units and older buildings.

Unlock all comparables · AED 199 / mo

Scatter · distribution · full table · CSV export

VI · AREA INTEL

PALM JUMEIRAH · ACTIVE COMPS

GEOGRAPHY · PULSE · VELOCITY

MEDIAN PRICE · ACTIVE

AED 14.95MThis: AED 60.81M · +307%

AVG DOM

THIS: 0D · −0D

ACTIVE COMPS

listings in segment

SIMILAR INVENTORY

Browse drops in Palm Jumeirah

Browse

VII · TRUST & ACTION

DATA ATTESTED

THIS IS THE MOMENT

SOURCE & CONFIDENCE

90%HIGH

Source

Bayut

Ref · MVS-000430-b1

Last verified

…

11 Sep, 04:59

Freshness

Daily

24h scan window

Method

Direct scrape

Reference-keyed

VERIFIED SPECIALISTS

No verified specialist for this area yet — leave your number and we'll connect you.

Browse verified specialists

SAVE & SHARE

Sourced & verified by UAEDrops. Independent — we don't accept agency listings.