Launch offer — 3 months free free, no card

Great Location | Vacant Soon | Multiple Options

Villa · Dubai Hills Estate · Dubai

$1.7M10.4% projected yield62% occupancy4 bed4 bath231.42 m²

Great Location | Vacant Soon | Multiple Options<br /><br />haus & haus is proud to offer this four bedroom + maids townhouse located in Maple 3, Dubai Hills Estate. This property features open plan kitchen, living and dining with a bright, modern finish. This family friendly community is superbly located near schools, parks, arterial roads, and the Dubai Hills Mall. <br /><br />With a contemporary design and just over 4 years old, this home is a true gem waiting to be discovered. Residents can enjoy access to a shared pool and gym, enhancing the overall lifestyle experience. Don't miss the opp

4-bedroom freehold villa in Dubai Hills Estate — photo 1 of 5
haus & haus Real Estate
4-bedroom freehold villa in Dubai Hills Estate — photo 2 of 5
4-bedroom freehold villa in Dubai Hills Estate — photo 3 of 5
4-bedroom freehold villa in Dubai Hills Estate — photo 4 of 5
4-bedroom freehold villa in Dubai Hills Estate — photo 5 of 5

Great Location | Vacant Soon | Multiple Options

Dubai Hills Estate · Dubai Hills Estate · Ref BF-890801484 Source verified · haus & haus Real Estate · listed 2 Jul 2026
Asking price · Freehold
$1,662,125
View original listing
Ownership
Freehold
Bedrooms
4
Bathrooms
4
Built area
231.42 m²
Land
401.71 m²
Brixfox Score 78 · BFinancial analysis ↓
Modelled from Airbnb listings we track across Dubai Hills Estate — live calendar data. Projections are estimates, not financial advice.
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.
—
Awaiting comparable data
Gross yield · all-in basis
—
Before tax in your home country and financing costs. Estimates, not financial advice.

Revenue assumptions

Derived from the comparable Airbnb listings below. ADR reflects asking prices, not booked rates; occupancy comes from observed calendar availability.
Expected ADR
—
Asking-price basis
Expected occupancy
—
Projected annual revenue
—
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· 4.6% of price, auto-calculated
$76,056
DLD Transfer Fee$66,485
Notary & registration$1,260
Legal fees$8,311
Renovation budget· Condition & finish level not reported — shown as a moderate contingency. Verify on site visit.
$
Furniture & STR launch· default ≈ $7,833/bedroom
$
All-in investment
$1,791,496
+7.8% over asking

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% · Dubai Hills Estate 5-yr avg — historical, not a forecast8%
Indicative total return
—/yr
— + 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.

Where it sits — and the comps around it

The Airbnb listings behind the market evidence above, on the map. When our photo-matching identifies this exact property on Airbnb, its live listing appears below.

Location

Dubai Hills Estate

Dubai Hills Estate, Approximate area

Loading Map...

Villa Scorecard

Location
Good
Popular area with steady demand
Rental Yield
Strong
8.3% annual return
Occupancy
Good
62% average occupancy
Nightly Rate
Strong
$759 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Good
402 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 8.3% — outperforms most villas in this market
Premium nightly rate of $759 — positioned in the top tier
Freehold ownership — maximum long-term security

Watch Out

Visual appeal is below average — photos may not compete well on Airbnb listings
STR zoning not confirmed — verify before purchasing for short-term rental use

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

42% occ.
5.6%
$7,792/mo
52% occ.
7.0%
$9,639/mo
62% occ.
8.3%
$11,486/mo
current
72% occ.
9.6%
$13,332/mo
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. A vetted local management partner is already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 7+ yrs operating 220+ properties managed ~1h guest response

Skyline Holiday Homes

Vetted

DTCM-licensed holiday-home operator

18%
Management fee
of rental revenue — already in your Managed figures

Turnkey short-term rental management for Dubai apartments. DTCM permitting, hotel-grade housekeeping and yield optimisation across the towers.

What the fee covers

  • Listing setup & optimisation (Airbnb, Booking.com, VRBO)
  • Dynamic pricing & revenue management
  • 24/7 multilingual guest communication
  • Guided check-in / check-out & key handling
  • Professional cleaning, laundry & restocking
  • Maintenance & repairs coordination
  • Monthly owner statements & payouts
  • Guest screening & damage protection
  • DTCM holiday-home permit & registration
  • DEWA / utilities & Ejari coordination
Visit Skyline Holiday Homes

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Airbnb Comp Analysis

Finding Airbnb comps...

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.