Drops · Realestate · Abu Dhabi · Saadiyat IslandBackKATAL-R-AS-IB-124300981

5BR VILLA SAADIYAT RESERVE

5BR + 7BA · 6,418 sqft · Saadiyat Reserve

Verified 4h ago

Now

AED 550K

Open on PropertyFinder

AED 86

Price / sqft

−84% vs area median

6,418 sqft

Built-up area

5BR + 7BA

15d

On market

vs 11d median

AED 2,835

Mortgage est.

25y · 6% · 20% down

II · THE THESIS

DEAL SCORE PENDING

WHY THIS IS A DEAL

BOTTOM LINE

because listed 15 days ago and priced 84% below comparable Saadiyat Island listings.

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.

BELOW MEDIAN · −84%

−84%

AED 86/sqft vs area median 1,032/sqft. See 43 comps ↓

43 ACTIVE COMPS IN SAADIYAT ISLAND

Motivation · Negotiability · Below median · Every section below

INPUTS

4 signals + relist

WEIGHTS

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

COMPS

43 comps · 2h fresh

OFFER BAND

±4% confidence

BENCHMARK

Saadiyat Island, 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 3K

vs AED 3K at pre-drop price (AED 550K) · See cuts ↓

DOWN PAYMENT

AED 110K

20% of price

DLD FEE

AED 22K

4% of price

MORTGAGE REG

AED 1K

0.25% loan + 290

CASH TO CLOSE

AED 133K

Day-one out-of-pocket

LOAN AMOUNT

AED 440K

25y · 6.00%

TOTAL INTEREST

AED 410K

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 18K

/ mo · ~6% gross yield

BUY · NOW

AED 3K

−AED 15K / mo

0y10y

Buying beats renting after 0.1 years at the current price.

STRESS TEST

AT VARIOUS RATES

If rates climb to 8%, your payment grows by ~AED 561/mo.

V · COMPARABLES

SAADIYAT ISLAND · 5BR · ACTIVE

VALUE · 29 COMPS

VALUE HEADLINE

AED 86 /sqft-92%

vs area median AED 1,032 /sqft · 28 comps

RANK

2 / 29

CHEAPEST QUARTILE

OUR TAKE

★ Underpriced

PRICE × SIZE · DROP-WEIGHTED

DOT SIZE = DROP %

AED / SQFT · DISTRIBUTION

BREAKDOWN · 28 LISTINGS

MORE EXPENSIVE /SQFT

96% of comps

CHEAPER /SQFT

See table

MEDIAN DOM

this listing: 0d

NEW THIS WEEK

Fresh inventory

ListingPriceSizeAED/sqftDrop %DOMΔ vs this

TAKEAWAYOf 28 comparables, 27 are more expensive per sqft. The 1 cheaper one is a mix of smaller units and older buildings.

Unlock all comparables · AED 199 / mo

Scatter · distribution · full table · CSV export

5BR VILLA SAADIYAT RESERVE

WHY THIS IS A DEAL

MORTGAGE · RENT · BREAK-EVEN

VALUE · 29 COMPS

GEOGRAPHY · PULSE · VELOCITY

THIS IS THE MOMENT

SIMILAR OPPORTUNITIES