Drops · Realestate · Abu Dhabi · Saadiyat Beach VillasBackROYALLOUNGE-6617

5BR VILLA SAADIYAT BEACH VILLAS

5BR + 7BA · 8,232 sqft

★ Golden VisaVerified 4d ago

Now

AED 18.72M

Open on PropertyFinder

AED 2,274

Price / sqft

8,232 sqft

Built-up area

5BR + 7BA

30d

On market

vs 8d median

AED 96,491

Mortgage est.

25y · 6% · 20% down

II · THE THESIS

DEAL SCORE PENDING

WHY THIS IS A DEAL

BOTTOM LINE

because listed 30 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

4 comps · 3× daily

BENCHMARK

Saadiyat Beach Vil, last 180d

REFRESH

3× 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 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 96K

vs AED 96K at pre-drop price (AED 18.72M) · See cuts ↓

DOWN PAYMENT

AED 3.74M

20% of price

DLD FEE

AED 749K

4% of price

MORTGAGE REG

AED 38K

0.25% loan + 290

CASH TO CLOSE

AED 4.53M

Day-one out-of-pocket

LOAN AMOUNT

AED 14.98M

25y · 6.00%

TOTAL INTEREST

AED 13.97M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 94K

/ mo · ~6% gross yield

BUY · NOW

AED 96K

+AED 3K / 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 19K/mo.

V · COMPARABLES

SAADIYAT BEACH VILLAS · 5BR · ACTIVE

VALUE · 3 COMPS

VALUE HEADLINE

AED 2,274 /sqft-1%

vs area median AED 2,308 /sqft · 2 comps

RANK

1 / 3

CHEAPEST QUARTILE

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 18.72M8,2322,274———Highly Maintained | Luxury Home | Prime LocationAED 8.00M3,5022,284——0%Luxurious Villa | Landscaped | Beach AccessAED 19.00M8,2322,308——+1%

TAKEAWAYOf 2 comparables, 2 are more expensive per sqft.

Unlock all comparables · AED 199 / mo

Scatter · distribution · full table · CSV export

VI · AREA INTEL

SAADIYAT BEACH VILLAS · ACTIVE COMPS

GEOGRAPHY · PULSE · VELOCITY

MEDIAN PRICE · ACTIVE

AED 13.86MThis: AED 18.72M · +35%

AVG DOM

THIS: 30D · +22D

ACTIVE COMPS

listings in segment

SIMILAR INVENTORY

Browse drops in Saadiyat Beach Villas

Browse

VII · TRUST & ACTION

DATA ATTESTED · 24 AUG, 01:42

THIS IS THE MOMENT

SOURCE & CONFIDENCE

90%HIGH

Source

PropertyFinder

Ref · royallounge-6617

Last verified

…

24 Aug, 01:42

Freshness

3× daily

8h scan window

Method

Direct scrape

Reference-keyed

VERIFIED SPECIALISTS

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

Browse verified specialists

SAVE & SHARE

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