Drops · Realestate · Dubai · Jumeirah Beach ResidenceBackMVS-000585-B3

6-BED PENTHOUSE RIMAL 4

6BR + 7BA · 5,637 sqft · Rimal 4

★ Golden VisaVerified 3h ago

Now

AED 26.00M

Open on Bayut

AED 4,612

Price / sqft

5,637 sqft

Built-up area

6BR + 7BA

On market

vs 2d median

AED 134,015

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

Jumeirah Beach Res, 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 134K

vs AED 134K at pre-drop price (AED 26.00M) · See cuts ↓

DOWN PAYMENT

AED 5.20M

20% of price

DLD FEE

AED 1.04M

4% of price

MORTGAGE REG

AED 52K

0.25% loan + 290

CASH TO CLOSE

AED 6.29M

Day-one out-of-pocket

LOAN AMOUNT

AED 20.80M

25y · 6.00%

TOTAL INTEREST

AED 19.40M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 130K

/ mo · ~6% gross yield

BUY · NOW

AED 134K

+AED 4K / 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 27K/mo.

V · COMPARABLES

JUMEIRAH BEACH RESIDENCE · 6BR · ACTIVE

VALUE · 3 COMPS

VALUE HEADLINE

AED 4,612 /sqft-60%

vs area median AED 11,439 /sqft · 2 comps

RANK

1 / 3

CHEAPEST QUARTILE

OUR TAKE

★ Underpriced

PRICE × SIZE · DROP-WEIGHTED

DOT SIZE = DROP %

AED / SQFT · DISTRIBUTION

BREAKDOWN · 2 LISTINGS

MORE EXPENSIVE /SQFT

100% of comps

CHEAPER /SQFT

See table

MEDIAN DOM

—

this listing: —

NEW THIS WEEK

—

Last 7 days

ListingPriceSizeAED/sqftDrop %DOMΔ vs this

This listingThisAED 26.00M5,6374,612———Trophy Penthouse · 2 Private Pools · Panoramic SeaViewAED 90.00M7,86811,439——+148%Penthouse · Vacant Now · Full Sea ViewAED 90.00M7,86811,439——+148%

TAKEAWAYOf 2 comparables, 2 are more expensive per sqft.

Unlock all comparables · AED 199 / mo

Scatter · distribution · full table · CSV export

VI · AREA INTEL

JUMEIRAH BEACH RESIDENCE · ACTIVE COMPS

GEOGRAPHY · PULSE · VELOCITY

MEDIAN PRICE · ACTIVE

AED 26.00MThis: AED 26.00M · 0%

AVG DOM

THIS: 0D · −2D

ACTIVE COMPS

listings in segment

SIMILAR INVENTORY

Browse drops in Jumeirah Beach Residence

Browse

VII · TRUST & ACTION

DATA ATTESTED

THIS IS THE MOMENT

SOURCE & CONFIDENCE

90%HIGH

Source

Bayut

Ref · MVS-000585-b3

Last verified

…

03 Nov, 07:03

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.