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: 7-BR + MAID IN MALDIVES

Distress Deal

DISTRESS DEAL: 7-BR + MAID IN MALDIVES

Asking PriceAED 18,685,000
Below Original Price7%
Size17,078 sq.ft
Plot Size14,901 sq.ft
BUA17,078 sq.ft
Bedrooms7
Price / Sq.FtAED 1,094
HandoverQ4 2028
Sold
Listed 31 March 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 31 March 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: 7-BR + MAID IN MALDIVES?

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 18,685,000

PAYMENTS ON TRANSFER

1. Payment to seller AED 6,992,970
2. DLD Transfer fee 4% + 40 AED AED 747,440
3. DLD Registration Trustee fee + 5% VAT AED 5,250
4. Buyer's agent commission 2% + 5% VAT AED 392,385

PAYMENT PLAN SCHEDULE

09-MAY-2026 AED 198,170
09-JUN-2026 AED 198,170
09-JUL-2026 AED 198,170
09-AUG-2026 AED 198,170
09-SEP-2026 AED 990,850
09-OCT-2026 AED 198,170
09-NOV-2026 AED 198,170
09-DEC-2026 AED 198,170
09-JAN-2027 AED 198,170
09-FEB-2027 AED 198,170
09-MAR-2027 AED 990,850
09-APR-2027 AED 198,170
09-MAY-2027 AED 198,170
09-JUN-2027 AED 198,170
09-JUL-2027 AED 198,170
09-AUG-2027 AED 198,170
09-SEP-2027 AED 198,170
09-OCT-2027 AED 198,170
09-NOV-2027 AED 198,170
09-DEC-2027 AED 198,170
09-JAN-2028 AED 198,170
09-FEB-2028 AED 198,170
09-MAR-2028 AED 198,170
09-APR-2028 AED 198,170
09-MAY-2028 AED 198,170
09-JUN-2028 AED 198,170
On Handover AED 4,954,250

SUMMARY

Total on Transfer AED 8,138,045
Total remaining Payment Plan AED 11,692,030
TOTAL COST FOR BUYER AED 19,830,075

Distress Deal

PROJECT DESCRIPTION

OVERVIEW

This is a distress deal for a seven-bedroom plus maid’s villa in Maldives 3, Damac Islands. The property is offered at AED 18,685,000, which reflects a discount of approximately AED 1,924,680 (about 9.3%) from the original price of AED 20,609,680. The villa sits on a substantial plot of 14,901 sq.ft, with a built-up area (BUA) of 17,078 sq.ft, resulting in an entry price of around AED 1,094 per sq.ft. This is a semi-furnished, waterfront villa with a basement, ground and two upper floors, and is scheduled for completion in Q4 2028. The immediate investment thesis is the ability to secure a large, waterfront villa in a new master-planned island community at a visible discount to the developer’s reference price, with a staged payment plan extending to handover. The scale, layout and waterfront positioning make this a distinctive asset for buyers seeking long-term value in Dubai’s evolving branded villa segment.

LOCATION & TRANSPORT

Maldives 3 is part of Damac Islands, a new master community by Damac Properties situated in the Al Yelayiss 1 area of Dubai. The islands are positioned to offer a private, waterfront lifestyle while still being within reach of Dubai’s established urban zones. Access is expected to be via the main road networks connecting to Sheikh Zayed Road and the wider city, with journey times to Dubai Marina, JBR and Downtown Dubai likely to be competitive once the community infrastructure is complete. The area is still under development, so current access is limited, but the masterplan aims to deliver a self-contained environment with internal roads, security and managed entry points. For investors, the location offers a blend of seclusion and future connectivity, with the potential for strong appeal to end-users and tenants seeking privacy without full isolation from Dubai’s core districts.

AMENITIES & SURROUNDING

Residents of Maldives 3 will have access to a suite of amenities shared across the Damac Islands community. Planned facilities include an aqua park, lagoon and infinity pools, a lazy river, outdoor fitness areas, calisthenics equipment, miniature golf, paddle boarding, and relaxation zones. The development is designed to support a resort-style environment, with landscaped public spaces and waterfront promenades. The villa itself is expected to feature private parking, balconies with water views, and access to the island’s security and management services. Surrounding infrastructure is still in progress, but the intention is to create a self-sufficient community with retail, dining, and recreation options integrated into the masterplan. This supports both owner-occupier and rental demand, particularly for families and groups seeking a high-amenity, waterfront lifestyle within Dubai.

MARKET

The villa’s AED 1,094 per sq.ft entry basis is competitive for a waterfront, branded villa in a new Dubai master community. Recent land transactions in the Maldives at Damac Islands have ranged from AED 1,355 to AED 1,806 per sq.ft for smaller plots, suggesting that the current deal offers a lower per-square-foot basis for a finished, large-format villa. The seven-bedroom layout is targeted at high-net-worth buyers, family offices, or investors seeking to capitalise on Dubai’s ongoing demand for branded, waterfront homes. Liquidity in this segment is typically more limited than for smaller villas or apartments, but the combination of scale, waterfront positioning and community amenities should support both resale and rental demand once the project is complete. Key risk points include construction and handover timing, the pace of wider community delivery, and the need to underwrite service charges and operational costs in a large, amenity-led environment. The payment plan structure, with a significant balance due at handover, may also influence buyer profiles and liquidity.

CONCLUSION

This distress deal offers a meaningful discount to the developer’s original price for a substantial, waterfront villa in a new island community by Damac. The scale, layout and amenity profile position the asset for buyers seeking long-term value and lifestyle depth, rather than short-term speculation. The main considerations are the construction timeline, the evolving nature of the Damac Islands masterplan, and the operational realities of managing a large villa in a high-amenity setting. For investors comfortable with these factors, the deal provides an opportunity to secure a prime, future-ready asset at a below-market entry point, with the flexibility of a staged payment plan and the potential for both end-user and rental demand on completion. The case is strongest for those seeking exposure to Dubai’s branded villa market with a clear discount and a long-term horizon.

Illustrative model

Scenario modeller

Set your own assumptions and see how DISTRESS DEAL: 7-BR + MAID IN MALDIVES 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

MALDIVESDamac Islands, Dubai

Get Directions

Got questions?

Get Answers!
Need help?