Driven Properties
Driven Properties
Majestic Villa with Sea and Skyline Views
Jumeirah · Jumeirah Bay Islands · Ref BF-1746780011 Source verified · Driven Properties · listed 17 Jul 2026
Ownership
Freehold
Bedrooms
3
Bathrooms
4
Built area
289.67 m²
Land
289.67 m²
Gross yield
1.1%
Est. ADR
$418/night
Occupancy
52%
Brixfox Score 37 · DBrixfox's 0–100 investment rating across 8 weighted pillars — ROI, location, rental demand, land & space, visual appeal, ownership security, payback speed and zoning. Higher is better — 37 grades as D.Financial analysis ↓
Modelled from Airbnb listings we track across Jumeirah — live calendar data. Projections are estimates, not financial advice.
Unlock full financial data
Get revenue, ROI calculations, AI audits, and investment scores for every property.
Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager whose commission includes the OTA/channel listing (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission but pays the OTA host fee directly — and your own time.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
Gross yield · all-in basis
1.1%
−1.4 pts in operating costs & local taxes
Before tax in your home country and financing costs. Estimates, not financial advice.
Revenue assumptions
Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured asking-to-booked factor (~−33% on Bali). Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.Expected ADR
$418
Expected booked rate (asking −33%, market-calibrated)
Expected occupancy
52%
Full-year estimate, market-calibrated
Projected annual revenue
$79,575
ADR × occupancy × 365
Seasonal occupancy pattern
Peak Jan +30% · Low Jul -35%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.
Investment basis
The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
$Acquisition costs· 4.5% of price, auto-calculated
$307,800
DLD Transfer Fee$272,480
Notary & registration$1,260
Legal fees$34,060
Renovation budget· Condition & finish level not reported — shown as a moderate contingency. Verify on site visit.
$Furniture & STR launch· default ≈ $9,470/bedroom
$All-in investment
$7,175,718
+5.3% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure on this page.
Gross annual revenue
$79,541
Management fee
%−$14,317
OTA / channel fees
%$-0
Cleaning (net of guest fees)
%−$3,182
Utilities, insurance & consumables
%−$7,954
Lodging / tourist tax
%−$3,977
Maintenance reserve
%−$68,120
Annual property tax
%$-0
Local income tax
%$-0
Net operating income
$-18,009/yr
Net yield on all-in investment
-0.3%
Total return estimate
OptionalNet yield plus an appreciation assumption you choose. Appreciation is a forward-looking assumption, not data — which is why it defaults to 0% and is kept out of the yield figures above.Annual appreciation assumption0%
0%5% · Jumeirah 5-yr avg — historical, not a forecast8%
Indicative total return
-0.3%/yr
-0.3% net yield + 0% appreciation
Appreciation assumptions are illustrative only. Past regional price growth does not predict future performance; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Ask Brixfox AI
Conversational analysis — questions about this listing, answered from real data.
Try one of these
2 of 2 free AI questions left — Pro is unlimited.
Where it sits — and the comps around it
The Airbnb listings behind the market evidence above, on the map.
Location
Jumeirah
Jumeirah Bay Islands, Approximate area
Loading Map...
Villa Scorecard
Location
Average
Emerging or secondary location
Rental Yield
Weak
-0.3% net yield on all-in cost
Occupancy
Average
52% average occupancy
Nightly Rate
Strong
$418 per night
Visual Appeal
Pending
Analysis pending
Size & Space
Average
290 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership
Upgrade to Pro to see full scorecard analysis
Risks & What-If
What if occupancy changes?
Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost
Sensitivity analysis requires Pro
Interested in this property?
Your inquiry goes directly to the listing agent — with your Brixfox analysis attached, so you arrive as a qualified buyer, not a cold email. Brixfox adds no fee.
Data Sources & Methodology
ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Dubai has no rental-income or annual property tax; a one-off 4% DLD transfer fee applies at purchase. Market factors in Dubai may impact actual yields.