Villa 18, Saadiyat Beach Villas
Abu Dhabi · Abu Dhabi · United Arab Emirates
Owner Reported Metrics
Modelled on current rent, service charge & financing
About this property
A striking five-bedroom contemporary villa on Saadiyat Island, set directly on a landscaped plot with a 15 m infinity pool and sun terrace facing the Arabian Gulf. Floor-to-ceiling glazing opens the double-height living room and kitchen to the garden, while the private cinema, maid's quarters and four-car garage make daily life effortless. Walking distance to the beach club, Louvre Abu Dhabi and top international schools. Title deed in hand and ready for immediate transfer.
Property Details
Amenities
Standout Features
Projected returns
| 5 Years | 10 Years | 20 Years | 30 Years | |
|---|---|---|---|---|
| Cumulative Net Cash Flow | AED 3,185,481.49 | AED 6,878,327.59 | AED 16,122,224.69 | AED 28,545,249.42 |
| Cumulative Appreciation Gain | AED 2,708,161.28 | AED 6,003,053.56 | AED 14,889,039.29 | AED 28,042,468.88 |
| Equity Build Up | AED 15,208,161.28 | AED 18,503,053.56 | AED 27,389,039.29 | AED 40,542,468.88 |
| Total Investment Value | AED 18,393,642.77 | AED 25,381,381.15 | AED 43,511,263.98 | AED 69,087,718.30 |
Projections assume a cash purchase at the asking price with 4% annual appreciation and 3% annual rent growth. Estimates only — not a guarantee of future performance.
Property Site Location
Villa 18, Saadiyat Beach Villas
Calculate and view the monthly mortgage on this property