Drops · Realestate · Abu Dhabi · Al Hudayriat IslandBackS9BMN9TS1CH77YSSB64NB4J664
4BR VILLA NAWAYEF WEST
4BR + 6BA · 6,533 sqft · Nawayef West
★ Golden VisaVerified 3h ago
Now
AED 14.57M
AED 2,230
Price / sqft
6,533 sqft
Built-up area
4BR + 6BA
4d
On market
vs 17d median
AED 75,089
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE PENDINGWHY THIS IS A DEAL
01
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
38 comps · 3× daily
BENCHMARK
Al Hudayriat Islan, last 180d
REFRESH
3× daily
IV · CASHFLOW
UAE CB GUIDELINES · YOUR ASSUMPTIONSMORTGAGE · 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 75K
vs AED 75K at pre-drop price (AED 14.57M) · See cuts ↓
DOWN PAYMENT
AED 2.91M
20% of price
DLD FEE
AED 583K
4% of price
MORTGAGE REG
AED 29K
0.25% loan + 290
CASH TO CLOSE
AED 3.53M
Day-one out-of-pocket
LOAN AMOUNT
AED 11.65M
25y · 6.00%
TOTAL INTEREST
AED 10.87M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 73K
/ mo · ~6% gross yield
BUY · NOW
AED 75K
+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 RATESIf rates climb to 8%, your payment grows by ~AED 15K/mo.
V · COMPARABLES
AL HUDAYRIAT ISLAND · 4BR · ACTIVEVALUE · 33 COMPS
VALUE HEADLINE
AED 2,230 /sqft+30%
vs area median AED 1,720 /sqft · 32 comps
RANK
31 / 33
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 32 LISTINGS
MORE EXPENSIVE /SQFT
2
6% of comps
CHEAPER /SQFT
30
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 14.57M6,5332,230———Next To Corner · BalconyAED 6.55M8,395780——-65%4BR + M · Corner End Unit · Near the BeachAED 7.98M8,476941——-58%Resale · HO Q3 2028AED 11.00M11,665943——-58%End Unit · Low Premium · BalconyAED 7.98M8,073989——-56%South Californian Style · Majlis And Outdoor LivingAED 9.10M8,5481,065——-52%TAKEAWAYOf 32 comparables, 2 are more expensive per sqft. The 30 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export