Palm JumeirahAED 3,586/sqftDubai Maritime CityAED 3,135/sqftDowntown DubaiAED 2,919/sqftDubai IslandsAED 2,764/sqftDubai Creek HarbourAED 2,566/sqftBusiness BayAED 2,545/sqftDubai MarinaAED 2,493/sqftDubai Hills EstateAED 2,445/sqftJumeirah Lakes TowersAED 2,288/sqftMohammed Bin Rashid CityAED 2,098/sqftAl JaddafAED 2,047/sqftJumeirah Village TriangleAED 1,664/sqftDubai SouthAED 1,648/sqftArjanAED 1,593/sqftJumeirah Village CircleAED 1,500/sqftDubai Sports CityAED 1,329/sqftALL DLD SALES · OFF-PLAN + EXISTINGPalm JumeirahAED 3,586/sqftDubai Maritime CityAED 3,135/sqftDowntown DubaiAED 2,919/sqftDubai IslandsAED 2,764/sqftDubai Creek HarbourAED 2,566/sqftBusiness BayAED 2,545/sqftDubai MarinaAED 2,493/sqftDubai Hills EstateAED 2,445/sqftJumeirah Lakes TowersAED 2,288/sqftMohammed Bin Rashid CityAED 2,098/sqftAl JaddafAED 2,047/sqftJumeirah Village TriangleAED 1,664/sqftDubai SouthAED 1,648/sqftArjanAED 1,593/sqftJumeirah Village CircleAED 1,500/sqftDubai Sports CityAED 1,329/sqftALL DLD SALES · OFF-PLAN + EXISTING
DLD · MEDIAN 12M TO SEP 2026
Modon Al Naseem Villas Special Deal — special deal from Mitchell's Commercial Real Estate

Special Deal

Modon Al Naseem Villas Special Deal

Sold

This deal has closed and the units are no longer available. The page is kept as a record of a deal we brought to market. Every figure on it — the entry price, the discount to the developer’s own pricing, the payment schedule and the projected returns — is the position as the deal was offered, and is historic. It is not an indication of what the same units, or comparable ones, would cost today. Ask us what is currently available on comparable terms.

Looking for something like Modon Al Naseem Villas Special Deal?

This deal has closed. Tell us the size, area and budget you're working to and a member of the Mitchell's team will come back with the deals that are open now. 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

Special Deal

OVERVIEW OF THE DEAL

This opportunity represents a highly strategic allocation within Al Naseem, the signature villa community by Modon on Abu Dhabi’s premier island destination, Hudayriyat Island. While the project was originally launched in October 2024, this specific unit (SH3-VP033) is part of a restricted block that has not been repriced to current market levels. As a result, investors are able to secure a luxury asset at original 2024 launch pricing, despite the rapid appreciation seen across Abu Dhabi’s luxury island sector over the past 20 months.

At AED 9,211,982 for an expansive 8,411 sq. ft. villa, the entry point sits at approximately AED 1,095 per sq. ft.. This positioning offers a significant arbitrage opportunity when compared to the latest primary market releases on the island, such as the Bashayer project, where similar villas are commanding higher premiums for significantly less built-up area.

WHY HUDAYRIYAT ISLAND STANDS OUT

Hudayriyat Island is evolving into Abu Dhabi's primary regional hub for sports, leisure, and coastal living, offering a lifestyle that cannot be replicated elsewhere in the UAE.

  • Exceptional Connectivity: The island is just moments from Abu Dhabi International Airport via a landmark suspension bridge. Future infrastructure, including tunnels linking directly to Abu Dhabi Downtown and the Financial Center (Al Maryah Island), will place the city’s core just minutes away.
  • World-Class Sports & Recreation: Residents live adjacent to the region’s most ambitious leisure projects, including Surf Abu Dhabi (the world's most advanced man-made wave facility), the Velodrome Abu Dhabi, and a 220km network of cycle tracks.
  • Coastal Seclusion: The community features kilometers of coastline with private beach access reserved exclusively for residents.
  • Self-Sustained Education: The master plan uniquely integrates two top-tier international schools within the community itself, ensuring long-term convenience for families.
  • Signature Amenities: Beyond the private beaches, the island features a luxury marina, the Marsana beach promenade, a Heritage Trail, and the emirate's largest urban park.

PRIMARY MARKET COMPARISON: LUXURY ISLAND VILLAS

The following table contrasts this Al Naseem allocation against current primary market releases in Abu Dhabi.

ProjectDeveloperLocationAvg. Price Per Sq. Ft.5-Bed BUA (Sq. Ft.)5-Bed Entry Price
Bashayer (Shore) Modon Hudayriyat AED 1,130 – 1,200 ~6,351 sq. ft. AED 7.2M+
Hidd Al Saadiyat SDIC Saadiyat Island AED 3,000+ ~7,000 sq. ft. AED 22M+
Saadiyat Lagoons Aldar Saadiyat Island AED 1,600 – 1,900 ~5,855 sq. ft. AED 9.8M – 12M
Ramhan Island Eagle Hills Ramhan Island AED 2,200 – 2,800 ~4,886 sq. ft. AED 14.5M – 16M
Al Naseem (Deal) Modon Hudayriyat AED 1,100 8,411 sq. ft. AED 9.21M

Comparison Summary:

  • Size Density: While the new Bashayer project offers a lower entry point, it does so with ~25% less living space. This Al Naseem deal provides a massive 8,411 sq. ft. of BUA, nearly double the space of equivalent villas on Ramhan Island.
  • Launch Price Protection: By buying at the October 2024 price point, you are effectively bypassing the 15-20% appreciation curve recently applied to the island’s newer releases.

SAMPLE PAYMENT SCHEDULE

The payment plan is developer-linked and milestone-based, providing clear financial visibility through to the March 2028 handover.

InstallmentMilestonePercentageDateAmount (AED)
1 Payable on Reservation 10.00% On Booking 921,198.20
2 50% Structural Completion 5.00% 01-Mar-2026 460,599.10
3 100% Structural Completion 10.00% 30-Sep-2026 921,198.20
4 Façade Substantial Completion 10.00% 30-Jul-2027 921,198.20
5 Completion / BCC 5.00% 30-Dec-2027 460,599.10
6 Handover 60.00% 30-Mar-2028 5,527,189.20

RENTAL YIELD ANALYSIS

Current luxury villa rentals on Saadiyat and Yas Island provide a strong benchmark for Hudayriyat. Currently, 5-bedroom luxury villas (smaller in size) in prime communities range from AED 650,000 to AED 850,000 per annum.

To maintain a conservative outlook, we have modeled a 5% annual rental increase leading up to the 2028 handover. It should be noted that Abu Dhabi’s luxury rental market has historically increased by 10–15% year-on-year in recent cycles; therefore, a 5% projection is considered an extremely cautious baseline.

  • Current Market Comp (2025): AED 650,000 (Baseline)
  • Projected Rent at Handover (2028): AED 752,450
  • Service Charges (AED 5.5 PSF): AED 46,260 (Estimated)
  • Net Projected Annual Rent: AED 706,190
  • Projected Net Yield: ~7.6% (Based on AED 9.2M acquisition)

Financing Note: The final 60% handover payment (AED 5,527,189) can be easily financed with a standard mortgage upon completion, allowing investors to leverage the asset while benefiting from the capital growth achieved during the construction phase.

FINANCIAL PROJECTIONS

The following projections are based on current luxury market data for Abu Dhabi's prime island communities and the specific allocation secured within the Al Naseem development.

To provide a realistic outlook, we have modeled these numbers using a conservative baseline. While current primary market releases for similar villa products on Hudayriyat Island (such as Bashayer) have set a higher price-per-square-foot floor, our calculations utilize the original October 2024 launch price of AED 9,211,982 to demonstrate the minimum expected value gain.

RENTAL YIELD PROJECTION

Rental Projection (5 Bedroom Villa)

MetricConservative Baseline (2025)Projected at Handover (2028)
Gross Annual Rent AED 650,000 AED 752,450
Service Charges (AED 5.5 PSF) (AED 46,260) (AED 46,260)
Net Annual Income AED 603,740 AED 706,190
Projected Net Yield 6.5% 7.6%

With a projected net yield of 7.6%, this deal significantly outperforms standard luxury villa benchmarks in Abu Dhabi, which typically average 4–5%. By securing the asset at the un-repriced 2024 rate, you are insulated against current market inflation while maintaining a high yield on cost relative to the island's maturing infrastructure.]

PROJECTED RETURN ON EQUITY INVESTED (ROE)

This table calculates the Return on Equity (ROE) and Internal Rate of Return (IRR) based on the asset reaching a market value of AED 1,700 per sq. ft. at handover, with only the 40% equity (plus 2% ADM) invested.

Investment ComponentValue (AED)
Purchase Price AED 9,211,982
Total Equity Invested (40% + 2% ADM) AED 3,869,032
Projected Value at Handover (AED 1,700 PSF) AED 14,298,700
Total Capital Appreciation AED 5,086,718
Return on Equity (ROE) 131.5%
Estimated IRR (Construction Period) ~28.4%

TOTAL RETURN ON INVESTMENT (ROI) (5-YEAR HOLDING PERIOD)

5-Year ROI Projection (100% Equity Invested)

MetricValue
Total Equity Invested (100% Price + 2% ADM) AED 9,396,222
Projected Value at Handover (AED 1,700 PSF) AED 14,298,700
Return on Equity (Capital Growth) AED 5,086,718
Projected Rental Income (Years 4–5) AED 1,412,380
Total 5-Year Return AED 15,711,080
Total ROI % 67.2%
IRR 11.2%

The 5-year outlook highlights the "Double-Compounding" effect of this deal: you benefit from a significant entry-point arbitrage (buying at 2024 prices in a 2026 market), followed by compounding capital growth as Hudayriyat Island's major landmarks—such as Surf Abu Dhabi and the urban park—reach full operation.

INVESTMENT ASSUMPTIONS

The financial projections for this villa are based on a purchase price of AED 9,211,982, representing a unique opportunity to acquire inventory at the October 2024 launch price. To maintain a conservative outlook, we have modeled an annual capital appreciation of 5%, despite recent trends in Abu Dhabi's luxury island sector showing much higher growth. Rental income is projected at a baseline of AED 650,000 per annum, reflecting current listings for comparable 5-bedroom villas on Saadiyat and Yas Island.

Furthermore, all net yield calculations are shown inclusive of acquisition and ongoing costs, having already deducted the 2% ADM registration fee (AED 184,240) and annual service charges (calculated at AED 5.5 per sq. ft.).

Financing Note: The 60% handover payment (AED 5,527,189) is eligible for mortgage financing upon completion in March 2028, allowing for an optimized exit or leveraged hold strategy.

THIS DEAL HAS CLOSED

The un-repriced Al Naseem block on Hudayriyat Island is no longer available. Villa SH3-VP033, its AED 9,211,982 price at the October 2024 launch level and the milestone plan set out above were the terms of that release. They are recorded here rather than offered, and nothing on this page is a live quote.

The reason it was worth buying is the part to remember. A block held back from a repricing is priced against the day it launched rather than the day you buy it, and the gap only shows when you put it beside the developer's current releases — which is what the comparison table above does.

Tell us the budget, plot size and built-up area you are working to, and we will come back with the villa deals that are open now, in Abu Dhabi or in Dubai.

Register for similar deals

Illustrative model

Scenario modeller

Set your own assumptions and see how Modon Al Naseem Villas Special Deal 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.

Your figure — we publish none. A month vacant plus re-letting time is roughly 8%, if that fits your building.

Your figure — we publish none. Letting fees and routine repairs.

Your figure — we publish none. Look your building up on Mollak — rates run AED 3 to AED 30+.

Acquisition costs

2% is the Abu Dhabi standard.

Buyer-side. 5% VAT added.

Your figure — we publish none. The trustee tariff is tiered and the admin lines vary by office; ask your trustee office for the total, and add your NOC and any legal quote.

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 Commercial Real Estate is a trading brand; the RERA-licensed broker is Stephen James Mitchell, BRN 68593.

Got questions?

Get Answers!
Need help?