Palm JumeirahAED 3,625/sqftCity WalkAED 3,268/sqftDubai Maritime CityAED 3,078/sqftDowntown DubaiAED 2,953/sqftDubai MarinaAED 2,836/sqftDubai IslandsAED 2,748/sqftBusiness BayAED 2,620/sqftDubai Creek HarbourAED 2,588/sqftDubai Hills EstateAED 2,444/sqftJumeirah Lakes TowersAED 2,229/sqftMohammed Bin Rashid CityAED 2,097/sqftAl JaddafAED 2,051/sqftJumeirah Village TriangleAED 1,673/sqftDubai SouthAED 1,630/sqftArjanAED 1,608/sqftJumeirah Village CircleAED 1,511/sqftDubai Sports CityAED 1,336/sqftPalm JumeirahAED 3,625/sqftCity WalkAED 3,268/sqftDubai Maritime CityAED 3,078/sqftDowntown DubaiAED 2,953/sqftDubai MarinaAED 2,836/sqftDubai IslandsAED 2,748/sqftBusiness BayAED 2,620/sqftDubai Creek HarbourAED 2,588/sqftDubai Hills EstateAED 2,444/sqftJumeirah Lakes TowersAED 2,229/sqftMohammed Bin Rashid CityAED 2,097/sqftAl JaddafAED 2,051/sqftJumeirah Village TriangleAED 1,673/sqftDubai SouthAED 1,630/sqftArjanAED 1,608/sqftJumeirah Village CircleAED 1,511/sqftDubai Sports CityAED 1,336/sqft
DLD · MEDIAN 12M TO JUL 2026
DISTRESS DEAL: 5-BR IN MYKONOS

Distress Deal

DISTRESS DEAL: 5-BR IN MYKONOS

Asking PriceAED 3,150,000
Below Original Price27.5%
Size3388 sq.ft
Bedrooms5
Price / Sq.FtAED 930
HandoverTBC
Sold
Listed 23 June 2026Status confirmed 3 August 2026

This unit has sold and is no longer available. The page is kept as a record of a deal we transacted. Every figure on it — the asking price, the discount to original price and the payment schedule — is the position as listed on 23 June 2026 and is historic. It is not an indication of what the same unit, or a comparable one, would cost today.

Looking for something like DISTRESS DEAL: 5-BR IN MYKONOS?

This unit has sold. Tell us the size, area and budget you're working to and a member of the Mitchell's team will come back with the stock that currently matches. It takes under a minute, and there's no obligation.

Choose one — the next questions adapt to your answer.

Scan or tap to message Mitchell's on WhatsAppScan or tap to chat

Prefer to connect directly?

On this page

Quick navigation

The numbers

Payment breakdown

UNIT PRICE AED 3,150,000

PAYMENTS ON TRANSFER

Payment to seller AED 2,089,520
DLD Transfer fee 4% + 40 AED AED 122,040
DLD Registration Trustee fee + 5%VAT AED 5,250
Buyer's agent comission 2% + 5%VAT AED 64,050

PAYMENT PLAN SCHEDULE

On 80% of Completion AED 83,520
On 90% of Completion AED 41,760
On Handover AED 835,200

SUMMARY

Total on Transfer AED 2,386,960
Total remaining Payment Plan AED 960,480
TOTAL COST FOR BUYER AED 3,347,440

Distress Deal

PROJECT DESCRIPTION

OVERVIEW

This 5-bedroom townhouse in Mykonos, Damac Lagoons, is offered as a distress deal at AED 3,150,000, compared to an original price of AED 4,343,040. The resulting 29.8% discount positions the entry at AED 930 per sq.ft for a built-up area of 3,388 sq.ft. The property is a G+2 layout with a plot size of 2,402 sq.ft, and handover is scheduled for Q2 2027. The deal thesis is straightforward: the buyer secures a large, family-oriented townhouse in a masterplanned community at a significant discount to the original developer price, with a staged payment plan extending through to completion. For investors, this means a lower capital outlay upfront and the potential to benefit from price appreciation as the project nears handover and the wider Damac Lagoons community matures.

LOCATION & TRANSPORT

Mykonos is a sub-community within Damac Lagoons, a large-scale master development located at the intersection of Hessa Street (D61) and Sheikh Zayed Bin Hamdan Al Nahyan Street (D54) in Al Hebiah Fifth. This area is positioned to benefit from ongoing infrastructure improvements and the continued expansion of Dubai’s residential corridors. Access to major road networks is direct, with Hessa Street providing connectivity to Dubai Marina, Jumeirah Village Circle, and the wider city. Public transport options are still developing in this corridor, so private vehicles and ride-hailing services remain the primary modes of transport for residents. For families and professionals, the location offers a balance between city access and a quieter, suburban environment, with the added benefit of being part of a new, themed community.

AMENITIES & SURROUNDING

Damac Lagoons is designed as a lifestyle-focused, resort-inspired community, with Mykonos drawing on Mediterranean themes. Residents will have access to a range of amenities including man-made lagoons, swimming pools, landscaped parks, children’s play areas, and dedicated sports facilities. The wider community plan includes retail outlets, cafes, schools, and healthcare provision, though some of these are still in the pipeline as the area develops. The project’s masterplan aims to create a self-contained environment, with leisure and recreation at the forefront. The Mykonos cluster is expected to benefit from proximity to the main lagoon, walking trails, and communal gathering spaces, supporting both family living and community engagement. Surrounding infrastructure is advancing, with neighbouring communities such as Damac Hills and Tilal Al Ghaf providing additional retail and service options within a short drive.

MARKET

The current entry price of AED 930 per sq.ft is notably below both the original developer price and recent transaction benchmarks for comparable townhouse stock in Damac Lagoons. At launch, five-bedroom units in Mykonos were priced from around AED 3 million, and recent land transactions in the community have shown a wide range of price points, reflecting both plot size and location within the masterplan. The key investor case here is the combination of a substantial discount and the staged payment plan, which reduces holding risk prior to handover. Rentability will depend on the pace of community completion and the delivery of promised amenities, but the five-bedroom format is likely to appeal to larger families and multi-generational households, both for end-use and rental. Liquidity on resale will be influenced by the overall performance of Damac Lagoons and the broader Dubai villa and townhouse market, which has shown resilience but is sensitive to supply and macroeconomic shifts. Risks include construction timelines, the delivery of community infrastructure, and the potential for further supply in the area to affect pricing power at handover.

CONCLUSION

This distress deal offers a clear value proposition for investors seeking exposure to Dubai’s growing suburban townhouse segment. The discount to original price is substantial, the payment schedule is manageable, and the product is sized for genuine family demand. The main considerations are the construction status, the pace of wider community delivery, and the need for ongoing due diligence on service charges and final build quality. For buyers comfortable with a medium-term hold and the dynamics of a developing master community, this Mykonos townhouse represents a disciplined entry point with both capital appreciation and rental potential as the area matures. As always, careful review of the payment plan, developer track record, and evolving market conditions is advised before commitment.

Illustrative model

Scenario modeller

Set your own assumptions and see how DISTRESS DEAL: 5-BR IN MYKONOS behaves as a cash purchase, the same purchase mortgaged, or a capital-only resale.

Purchase

The price you are actually considering.

Drives the service charge only.

Rent and service charge both start here.

Holding & income

Your figure — we have not assumed one.

0% holds rent flat. It may be negative.

8% is roughly a month plus re-letting.

Letting fees and routine repairs.

Replace with the building's own schedule.

Acquisition costs

4% is the Dubai standard.

Buyer-side. 5% VAT added.

Trustee, title deed, NOC.

Exit

1 to 40 years.

0% by default: we publish no price forecasts.

5% VAT added automatically.

Nothing to calculate yet

Enter the asking price to run the model.

Every figure recalculates as you type. Use the price you are actually considering.

How each figure is calculated
Handover
The date the unit is handed over, set in quarters from purchase. Gross rent, the vacancy allowance, maintenance and management, and the service charge all start there and not before — an unbuilt unit cannot be let and is not billed. The year handover falls in gets the exact fraction it is entitled to, not a rounded whole year. Capital growth is not treated this way: it compounds from today across the whole hold, because an off-plan unit can be sold before it completes. Where the holding period ends before handover, there is no operating income anywhere in the schedule and the whole return is capital movement less costs.
Gross yield
Gross annual rent ÷ purchase price. Before every cost. Where handover is in the future this is a stabilised full year from handover — a rate on the price, not a figure reduced by the construction period. The schedule shows what each year actually books.
Net yield
(Rent collected after the vacancy allowance − maintenance and management − service charge) ÷ purchase price. Stabilised on the same basis as the gross yield.
Rent growth
Compound annual movement in gross rent, applied from handover and stepping at each anniversary of it, which is when a tenancy renews. It may be negative. It does not touch the service charge, which is held flat in nominal terms.
ROI
Total profit over the whole hold ÷ total cash invested (price + all acquisition costs). Unlevered. Not an annual rate.
ROE
Total profit over the whole hold ÷ equity contributed (deposit + all acquisition and finance costs), after debt service. Levered. Not an annual rate.
Cash-on-cash return
Year-one operating cash flow, after debt service where there is a mortgage, ÷ cash invested. Reported separately from ROI/ROE and never merged with it. Year one means the first year of the schedule as it stands: where that year falls before handover it carries no rent, so on a mortgaged off-plan purchase the figure is negative — that is the year you fund out of pocket, and it is shown rather than smoothed away.
IRR
The annualised rate that discounts the dated cash-flow schedule above to a net present value of zero, solved numerically. Where the schedule has no sign change, or the solver does not converge on a single meaningful rate, we print “—” rather than substitute a simpler annualised-return figure.

An illustrative model, not a forecast, a valuation, an offer or investment advice. Every figure is generated from the assumptions on this page — some yours, the rest stated defaults, not promises. Rents, service charges, fees, vacancy, handover dates, financing terms and sale prices vary by unit and over time; past prices are not a guide to future prices. Returns are not guaranteed and capital is at risk.

Mortgage availability, loan-to-value, rate and term are subject to lender criteria and underwriting; nothing here indicates that finance will be offered. Figures exclude any tax payable in your country of residence — take independent financial, tax and legal advice before committing. Mitchell’s Realty is a trading brand; the RERA-licensed entity is The Luxury Real Estate Brokers LLC.

Location

MYKONOSDamac Lagoons, Dubai

Get Directions

Got questions?

Get Answers!
Need help?