Drops · Realestate · Abu Dhabi · Al Hudayriat IslandBackSALE-WH-P08-5BR-05

5BR VILLA HUGE BUA I HIGH ELEVATION · NEGOTIABLE

5BR + 7BA · 10,950 sqft · Nawayef West

★ Golden VisaVerified 1d ago

Now

AED 27.88M

Open on PropertyFinder

AED 2,547

Price / sqft

10,950 sqft

Built-up area

5BR + 7BA

On market

vs 13d median

AED 143,727

Mortgage est.

25y · 6% · 20% down

II · THE THESIS

DEAL SCORE PENDING

WHY THIS IS A DEAL

BOTTOM LINE

because listed 6 days ago.

All four signals + supporting evidence below. How do these scores work?

HEADLINE · COMPOSITE

Composite of price drop, motivation, area position, and data confidence.

SCORE BREAKDOWN

Awaiting first price event to compute score.

Free-tier shows the headline only. Insider unlocks the four detailed 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

18 comps · 2h fresh

OFFER BAND

±4% confidence

BENCHMARK

Al Hudayriat Islan, last 180d

REFRESH

Hourly

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 Central Bank caps residential mortgages at 25 years tenor and 80% LTV for residents on a first home (≤AED 5M). Drag the sliders to model your own assumptions — actual rates vary by bank and profile.

MONTHLY · NOW

AED 144K

vs AED 144K at pre-drop price (AED 27.88M) · See cuts ↓

DOWN PAYMENT

AED 5.58M

20% of price

DLD FEE

AED 1.12M

4% of price

MORTGAGE REG

AED 56K

0.25% loan + 290

CASH TO CLOSE

AED 6.75M

Day-one out-of-pocket

LOAN AMOUNT

AED 22.31M

25y · 6.00%

TOTAL INTEREST

AED 20.81M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 48K

/ mo · ~6% gross yield

BUY · NOW

AED 144K

+AED 96K / 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 28K/mo.

V · COMPARABLES

AL HUDAYRIAT ISLAND · 5BR · ACTIVE

VALUE · 17 COMPS

VALUE HEADLINE

AED 2,547 /sqft+58%

vs area median AED 1,610 /sqft · 16 comps

RANK

16 / 17

MID/HIGH RANGE

PRICE × SIZE · DROP-WEIGHTED

DOT SIZE = DROP %

AED / SQFT · DISTRIBUTION

BREAKDOWN · 16 LISTINGS

MORE EXPENSIVE /SQFT

6% of comps

CHEAPER /SQFT

See table

MEDIAN DOM

this listing: 0d

NEW THIS WEEK

Fresh inventory

ListingPriceSizeAED/sqftDrop %DOMΔ vs this

TAKEAWAYOf 16 comparables, 1 are more expensive per sqft. The 15 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

AL HUDAYRIAT ISLAND · ACTIVE COMPS

GEOGRAPHY · PULSE · VELOCITY

No coordinates for this area yet.

AREA PULSE · 30D

SLOWING

↓ 904↓1031 vs last 30d

drops detected · UAE-wide

MEDIAN PRICE · ACTIVE

AED 9.58MThis: AED 27.88M · +191%

AVG DOM

13d

THIS: 6D · −7D

ACTIVE COMPS

listings in segment

SIMILAR INVENTORY

Browse drops in Al Hudayriat Island

Browse

VII · TRUST & ACTION

DATA ATTESTED · 23 JUN, 12:45

THIS IS THE MOMENT

SOURCE & CONFIDENCE

90%HIGH

Source

PropertyFinder

Ref · SALE-WH-P08-5BR-05

Last verified

…

23 Jun, 12:45

Freshness

Hourly

2h scan window

Method

Direct scrape

Reference-keyed

VERIFIED SPECIALISTS

No verified specialist for this area yet. Submit a callback and we'll match one.

Request a callback

We aim to respond within 4hNo spam · 1 message

SAVE & SHARE

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

VIII · NEXT BEST

4 ACTIVE IN AL HUDAYRIAT ISLAND · RANKED BY RECENCY

SIMILAR OPPORTUNITIES

SCORE 25

Single Row | First Row From The Golf | Brand New

Beach Front Full Sea View Beautifully Renovated

Brand New | Corner Unit | Huge Family Home

Vacant|Cozy Corner Unit|Double Row|Community View

VILLA · YAS ISLAND

AED 8.70M

ACTIVE LISTING

Browse all drops in real estate →

Refreshed hourly