Drops · Realestate · Abu Dhabi · Al Hudayriat IslandBackXF08CBG7FSWH50AXE4P6NSC5AG
4-BED VILLA NAWAYEF WEST
4BR + 6BA · 5,119 sqft · Nawayef West
★ Golden VisaVerified 5h ago
Now
AED 8.69M
AED 1,697
Price / sqft
5,119 sqft
Built-up area
4BR + 6BA
14d
On market
vs 17d median
AED 44,766
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
37 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 45K
vs AED 45K at pre-drop price (AED 8.69M) · See cuts ↓
DOWN PAYMENT
AED 1.74M
20% of price
DLD FEE
AED 347K
4% of price
MORTGAGE REG
AED 18K
0.25% loan + 290
CASH TO CLOSE
AED 2.10M
Day-one out-of-pocket
LOAN AMOUNT
AED 6.95M
25y · 6.00%
TOTAL INTEREST
AED 6.48M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 43K
/ mo · ~6% gross yield
BUY · NOW
AED 45K
+AED 1K / 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 9K/mo.
V · COMPARABLES
AL HUDAYRIAT ISLAND · 4BR · ACTIVEVALUE · 34 COMPS
VALUE HEADLINE
AED 1,697 /sqft+4%
vs area median AED 1,632 /sqft · 33 comps
RANK
20 / 34
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 33 LISTINGS
MORE EXPENSIVE /SQFT
14
42% of comps
CHEAPER /SQFT
19
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 8.69M5,1191,697———Iconic Luxury 4BR Villa · Prime LivingAED 8.00M8,336960——-43%Stand-alone Villa · Corner Unit · With Beach AccessAED 8.10M8,0721,003——-41%Al Naseem · Single Row Corner · South CaliforniaAED 9.90M9,7361,017——-40%End Unit · Private Garden · BalconyAED 5.28M4,5201,168——-31%Single Row · 5BR Range Villa · Near the Golf CourseAED 12.50M10,1511,231——-27%TAKEAWAYOf 33 comparables, 14 are more expensive per sqft. The 19 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export