Drops · Realestate · Dubai · Dubai MarinaBack102464-WNKCSW

4-BED PENTHOUSE RESIDENCES DU PORT AUTOGRAPH COLLECTION RESIDENCES

4BR + 5BA · 4,221 sqft · Residences Du Port Autograph Collection Residences

★ Golden VisaVerified 4h ago

Now

AED 15.90M

Open on Bayut

AED 3,767

Price / sqft

4,221 sqft

Built-up area

4BR + 5BA

On market

vs 1d median

AED 81,955

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

Dubai Marina, 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 82K

vs AED 82K at pre-drop price (AED 15.90M) · See cuts ↓

DOWN PAYMENT

AED 3.18M

20% of price

DLD FEE

AED 636K

4% of price

MORTGAGE REG

AED 32K

0.25% loan + 290

CASH TO CLOSE

AED 3.85M

Day-one out-of-pocket

LOAN AMOUNT

AED 12.72M

25y · 6.00%

TOTAL INTEREST

AED 11.87M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 80K

/ mo · ~6% gross yield

BUY · NOW

AED 82K

+AED 2K / 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 16K/mo.

V · COMPARABLES

DUBAI MARINA · 4BR · ACTIVE

VALUE · 4 COMPS

VALUE HEADLINE

AED 3,767 /sqft+55%

vs area median AED 2,432 /sqft · 3 comps

RANK

3 / 4

MID/HIGH RANGE

PRICE × SIZE · DROP-WEIGHTED

DOT SIZE = DROP %

AED / SQFT · DISTRIBUTION

BREAKDOWN · 3 LISTINGS

MORE EXPENSIVE /SQFT

33% of comps

CHEAPER /SQFT

See table

MEDIAN DOM

—

this listing: —

NEW THIS WEEK

—

Last 7 days

ListingPriceSizeAED/sqftDrop %DOMΔ vs this

This listingThisAED 15.90M4,2213,767———Duplex Penthouse · Vacant · Ain and Marina ViewAED 7.28M3,7191,958——-48%Sky Penthouse · Luxuriously Upgraded · VacantAED 14.95M6,1472,432——-35%MARINA FACING · WATER VIEW · FULLY FURNISHEDAED 25.20M5,5414,548——+21%

TAKEAWAYOf 3 comparables, 1 are more expensive per sqft. The 2 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

DUBAI MARINA · ACTIVE COMPS

GEOGRAPHY · PULSE · VELOCITY

MEDIAN PRICE · ACTIVE

AED 14.95MThis: AED 15.90M · +6%

AVG DOM

THIS: 0D · −1D

ACTIVE COMPS

listings in segment

SIMILAR INVENTORY

Browse drops in Dubai Marina

Browse

VII · TRUST & ACTION

DATA ATTESTED

THIS IS THE MOMENT

SOURCE & CONFIDENCE

90%HIGH

Source

Bayut

Ref · 102464-wnKCSw

Last verified

…

01 Nov, 06:33

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.