Drops · Realestate · Dubai · Costa BravaBackTREO-S-057777

5-BED TOWNHOUSE COSTA BRAVA 2

5BR + 5BA · 1,976 sqft · Costa Brava 2

★ Golden VisaVerified 4d ago

Now

AED 3.70M

Open on PropertyFinder

AED 1,872

Price / sqft

1,976 sqft

Built-up area

5BR + 5BA

23d

On market

AED 19,071

Mortgage est.

25y · 6% · 20% down

II · THE THESIS

DEAL SCORE PENDING

WHY THIS IS A DEAL

BOTTOM LINE

Listed 23 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 · 3× daily

BENCHMARK

Costa Brava, 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 CB caps · 25-yr tenor · 80% LTV on a first home ≤ AED 5M · rates vary by bank — drag the sliders

MONTHLY · NOW

AED 19K

vs AED 19K at pre-drop price (AED 3.70M) · See cuts ↓

DOWN PAYMENT

AED 740K

20% of price

DLD FEE

AED 148K

4% of price

MORTGAGE REG

AED 8K

0.25% loan + 290

CASH TO CLOSE

AED 896K

Day-one out-of-pocket

LOAN AMOUNT

AED 2.96M

25y · 6.00%

TOTAL INTEREST

AED 2.76M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 19K

/ mo · ~6% gross yield

BUY · NOW

AED 19K

+AED 571 / 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 4K/mo.

V · COMPARABLES

COSTA BRAVA · 5BR · ACTIVE

VALUE · 5 COMPS

VALUE HEADLINE

AED 1,872 /sqft+6%

vs area median AED 1,771 /sqft · 4 comps

RANK

4 / 5

MID/HIGH RANGE

PRICE × SIZE · DROP-WEIGHTED

DOT SIZE = DROP %

AED / SQFT · DISTRIBUTION

BREAKDOWN · 4 LISTINGS

MORE EXPENSIVE /SQFT

0% of comps

CHEAPER /SQFT

See table

MEDIAN DOM

—

this listing: —

NEW THIS WEEK

—

Last 7 days

ListingPriceSizeAED/sqftDrop %DOMΔ vs this

This listingThisAED 3.70M1,9761,872———Near Lagoon & central HubAED 2.60M1,5701,656——-12%Ready UnitAED 3.63M2,1211,709——-9%Ready Now · QuietAED 3.50M1,9761,771——-5%Next to Lagoon & Park · Corner Unit · MortgageableAED 3.70M1,9761,872——0%

TAKEAWAYOf 4 comparables, 0 are more expensive per sqft. The 4 cheaper ones are a mix of smaller units and older buildings.

Unlock all comparables · AED 199 / mo

Scatter · distribution · full table · CSV export

VII · TRUST & ACTION

DATA ATTESTED

THIS IS THE MOMENT

SOURCE & CONFIDENCE

90%HIGH

Source

PropertyFinder

Ref · TREO-S-057777

Last verified

…

07 Oct, 05:21

Freshness

3× daily

8h 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.

5-BED TOWNHOUSE COSTA BRAVA 2

WHY THIS IS A DEAL

MORTGAGE · RENT · BREAK-EVEN

VALUE · 5 COMPS

THIS IS THE MOMENT

SIMILAR OPPORTUNITIES