Drops · Realestate · Abu Dhabi · Al Hudayriat IslandBack2TT5YYGTNWDWAJK3Z300GH7DPW
5-BED VILLA BASHAYER VILLAS
5BR + 7BA · 11,703 sqft · Bashayer Villas
★ Golden VisaVerified 6d ago
Now
AED 15.38M
AED 1,315
Price / sqft
11,703 sqft
Built-up area
5BR + 7BA
15d
On market
vs 19d median
AED 79,301
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
31 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 79K
vs AED 79K at pre-drop price (AED 15.38M) · See cuts ↓
DOWN PAYMENT
AED 3.08M
20% of price
DLD FEE
AED 615K
4% of price
MORTGAGE REG
AED 31K
0.25% loan + 290
CASH TO CLOSE
AED 3.72M
Day-one out-of-pocket
LOAN AMOUNT
AED 12.31M
25y · 6.00%
TOTAL INTEREST
AED 11.48M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 77K
/ mo · ~6% gross yield
BUY · NOW
AED 79K
+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 16K/mo.
V · COMPARABLES
AL HUDAYRIAT ISLAND · 5BR · ACTIVEVALUE · 15 COMPS
VALUE HEADLINE
AED 1,315 /sqft-23%
vs area median AED 1,697 /sqft · 14 comps
RANK
3 / 15
CHEAPEST QUARTILE
OUR TAKE
★ UnderpricedPRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 14 LISTINGS
MORE EXPENSIVE /SQFT
12
86% of comps
CHEAPER /SQFT
2
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 15.38M11,7031,315———Hot Deal 4BR · Beach Access · Stand-alone VillaAED 7.92M8,072981——-25%Luxurious Living |Exclusive Deal |Premium LocationAED 5.15M4,7071,094——-17%Single Row Corner · Second Row From BeachAED 16.39M11,7021,400——+6%Investors Deal | Modern Home | Premium LivingAED 6.00M3,5831,675——+27%Next To Corner · Single Row · Near AmenitiesAED 5.90M3,4881,692——+29%TAKEAWAYOf 14 comparables, 12 are more expensive per sqft. The 2 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export