Park And Lagoon Facing | Vacant | Brand New

Villa · Dubai Hills Estate · Dubai

$6.6M2.6% projected yield62% occupancy5 bed6 bath982.08 m²

Luxury 5 Bedroom Villa in Hillcrest, Dubai Hills Estate<br /><br />Price: AED 24,317,888<br />Built Up Area: 7,076 sqft<br />Community: Address Hillcrest, Dubai Hills Estate<br /><br />Multiple Units Available | Attractive Pricing<br /><br />Presenting an extraordinary 5 bedroom villa in the highly sought after Hillcrest enclave at Dubai Hills Estate by Emaar. This elegant residence combines sophisticated architecture, expansive living spaces, and peaceful lake and community views, creating a truly elevated lifestyle experience. <br /><br />Property Features<br />Expansive 7,076 sqft layout de

5-bedroom freehold villa in Dubai Hills Estate — photo 1 of 5
fäm Properties - Branch 1
5-bedroom freehold villa in Dubai Hills Estate — photo 2 of 5
5-bedroom freehold villa in Dubai Hills Estate — photo 3 of 5
5-bedroom freehold villa in Dubai Hills Estate — photo 4 of 5
5-bedroom freehold villa in Dubai Hills Estate — photo 5 of 5

Park And Lagoon Facing | Vacant | Brand New

Dubai Hills Estate · Address Villas Hillcrest · Ref BF-915676066 Source verified · fäm Properties - Branch 1 · listed 8 Jul 2026
Asking price · Freehold
$6,626,128
Inquire — direct to agent
Ownership
Freehold
Bedrooms
5
Bathrooms
6
Built area
982.08 m²
Land
662.23 m²
Brixfox Score 42 · DFinancial 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.
0.6%
$41,988 net operating income /yr
Gross yield · all-in basis
2.4%
−1.8 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 the AirDNA-measured asking-to-booked factor (~−33% on Bali). Occupancy is calibrated against AirDNA reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
$764
Expected booked rate (asking −33%, AirDNA-calibrated)
Expected occupancy
62%
Full-year estimate, AirDNA-calibrated
Projected annual revenue
$171,881
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
$299,436
DLD Transfer Fee$265,045
Notary & registration$1,260
Legal fees$33,131
Renovation budget· Condition & finish level not reported — shown as a moderate contingency. Verify on site visit.
$
Furniture & STR launch· default ≈ $7,176/bedroom
$
All-in investment
$7,054,742
+6.5% 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
0.6%/yr
0.6% 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.

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

Address Villas Hillcrest, Approximate area

Loading Map...

Villa Scorecard

Location
Good
Popular area with steady demand
Rental Yield
Weak
2.1% annual return
Occupancy
Good
62% average occupancy
Nightly Rate
Strong
$764 per night
Visual Appeal
Pending
Analysis pending
Size & Space
Strong
662 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Premium nightly rate of $764 — positioned in the top tier
Generous 662 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security

Watch Out

Yield of 2.1% is below the market average — model your cashflow carefully
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.
1.4%
$7,738/mo
52% occ.
1.7%
$9,599/mo
62% occ.
2.1%
$11,459/mo
current
72% occ.
2.4%
$13,319/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...

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.

Source verified · fäm Properties - Branch 1

We forward your message and analysis to the listing agency and keep a copy to follow up. No spam, 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.