Project details:
Starline Beach Residences
Handover Date: 2029-03-31
Developer:
Sobha Realty
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 1 month
Percent: 10.00 % after 12 month
Percent: 10.00 % after 24 month
Percent: 10.00 % after 36 month
Percent: 10.00 % after 42 month
The amount to be paid at the time of the handover.
Price Range:
From price: 1,566,047 AED
Sizes:
From sqft: 620 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 125,284.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 9,300 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,566,047 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-11-02 | Downpayment | 10.0 | 156,605 AED |
| 2025-11-02 | Until Handover | 10.0 | 156,605 AED |
| 2026-10-02 | Until Handover | 10.0 | 156,605 AED |
| 2027-10-02 | Until Handover | 10.0 | 156,605 AED |
| 2028-10-02 | Until Handover | 10.0 | 156,605 AED |
| 2029-03-31 | At Handover | 40.0 | 626,419 AED |
| 2029-04-02 | Until Handover | 10.0 | 156,605 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 313,209 AED |
| 2026 | 156,605 AED |
| 2027 | 156,605 AED |
| 2028 | 156,605 AED |
| 2029 | 783,024 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.566.047 AED | 0 AED | 313.209 AED |
| 2025-12 | 1.576.122 AED | 0 AED | 313.209 AED |
| 2026-01 | 1.586.263 AED | 0 AED | 313.209 AED |
| 2026-02 | 1.596.469 AED | 0 AED | 313.209 AED |
| 2026-03 | 1.606.741 AED | 0 AED | 313.209 AED |
| 2026-04 | 1.617.079 AED | 0 AED | 313.209 AED |
| 2026-05 | 1.627.483 AED | 0 AED | 313.209 AED |
| 2026-06 | 1.637.955 AED | 0 AED | 313.209 AED |
| 2026-07 | 1.648.493 AED | 0 AED | 313.209 AED |
| 2026-08 | 1.659.100 AED | 0 AED | 313.209 AED |
| 2026-09 | 1.669.774 AED | 0 AED | 313.209 AED |
| 2026-10 | 1.680.518 AED | 0 AED | 469.814 AED |
| 2026-11 | 1.691.330 AED | 0 AED | 469.814 AED |
| 2026-12 | 1.702.212 AED | 0 AED | 469.814 AED |
| 2027-01 | 1.713.164 AED | 0 AED | 469.814 AED |
| 2027-02 | 1.724.187 AED | 0 AED | 469.814 AED |
| 2027-03 | 1.735.280 AED | 0 AED | 469.814 AED |
| 2027-04 | 1.746.445 AED | 0 AED | 469.814 AED |
| 2027-05 | 1.757.682 AED | 0 AED | 469.814 AED |
| 2027-06 | 1.768.991 AED | 0 AED | 469.814 AED |
| 2027-07 | 1.780.373 AED | 0 AED | 469.814 AED |
| 2027-08 | 1.791.828 AED | 0 AED | 469.814 AED |
| 2027-09 | 1.803.356 AED | 0 AED | 469.814 AED |
| 2027-10 | 1.814.959 AED | 0 AED | 626.418 AED |
| 2027-11 | 1.826.637 AED | 0 AED | 626.418 AED |
| 2027-12 | 1.838.389 AED | 0 AED | 626.418 AED |
| 2028-01 | 1.850.218 AED | 0 AED | 626.418 AED |
| 2028-02 | 1.862.122 AED | 0 AED | 626.418 AED |
| 2028-03 | 1.874.103 AED | 0 AED | 626.418 AED |
| 2028-04 | 1.886.161 AED | 0 AED | 626.418 AED |
| 2028-05 | 1.898.297 AED | 0 AED | 626.418 AED |
| 2028-06 | 1.910.510 AED | 0 AED | 626.418 AED |
| 2028-07 | 1.922.803 AED | 0 AED | 626.418 AED |
| 2028-08 | 1.935.174 AED | 0 AED | 626.418 AED |
| 2028-09 | 1.947.625 AED | 0 AED | 626.418 AED |
| 2028-10 | 1.960.156 AED | 0 AED | 783.023 AED |
| 2028-11 | 1.972.768 AED | 0 AED | 783.023 AED |
| 2028-12 | 1.985.461 AED | 0 AED | 783.023 AED |
| 2029-01 | 1.998.235 AED | 0 AED | 783.023 AED |
| 2029-02 | 2.011.092 AED | 0 AED | 783.023 AED |
| 2029-03 | 2.024.031 AED | 0 AED | 1.409.442 AED |
| 2029-04 | 2.037.054 AED | 9.665 AED | 1.566.047 AED |
| 2029-05 | 2.050.160 AED | 9.665 AED | 1.566.047 AED |
| 2029-06 | 2.063.351 AED | 9.665 AED | 1.566.047 AED |
| 2029-07 | 2.076.627 AED | 9.665 AED | 1.566.047 AED |
| 2029-08 | 2.089.988 AED | 9.665 AED | 1.566.047 AED |
| 2029-09 | 2.103.435 AED | 9.665 AED | 1.566.047 AED |
| 2029-10 | 2.116.969 AED | 9.665 AED | 1.566.047 AED |
| 2029-11 | 2.130.589 AED | 9.665 AED | 1.566.047 AED |
| 2029-12 | 2.144.297 AED | 9.665 AED | 1.566.047 AED |
| 2030-01 | 2.158.094 AED | 9.978 AED | 1.566.047 AED |
| 2030-02 | 2.171.979 AED | 10.005 AED | 1.566.047 AED |
| 2030-03 | 2.185.954 AED | 10.031 AED | 1.566.047 AED |
| 2030-04 | 2.200.018 AED | 10.058 AED | 1.566.047 AED |
| 2030-05 | 2.214.173 AED | 10.085 AED | 1.566.047 AED |
| 2030-06 | 2.228.419 AED | 10.111 AED | 1.566.047 AED |
| 2030-07 | 2.242.757 AED | 10.138 AED | 1.566.047 AED |
| 2030-08 | 2.257.187 AED | 10.165 AED | 1.566.047 AED |
| 2030-09 | 2.271.710 AED | 10.192 AED | 1.566.047 AED |
| 2030-10 | 2.286.326 AED | 10.219 AED | 1.566.047 AED |
| 2030-11 | 2.301.036 AED | 10.246 AED | 1.566.047 AED |
| 2030-12 | 2.315.841 AED | 10.273 AED | 1.566.047 AED |
| 2031-01 | 2.330.741 AED | 10.301 AED | 1.566.047 AED |
| 2031-02 | 2.345.738 AED | 10.328 AED | 1.566.047 AED |
| 2031-03 | 2.360.830 AED | 10.355 AED | 1.566.047 AED |
| 2031-04 | 2.376.020 AED | 10.383 AED | 1.566.047 AED |
| 2031-05 | 2.391.307 AED | 10.410 AED | 1.566.047 AED |
| 2031-06 | 2.406.693 AED | 10.438 AED | 1.566.047 AED |
| 2031-07 | 2.422.178 AED | 10.466 AED | 1.566.047 AED |
| 2031-08 | 2.437.762 AED | 10.493 AED | 1.566.047 AED |
| 2031-09 | 2.453.447 AED | 10.521 AED | 1.566.047 AED |
| 2031-10 | 2.469.232 AED | 10.549 AED | 1.566.047 AED |
| 2031-11 | 2.485.119 AED | 10.577 AED | 1.566.047 AED |
| 2031-12 | 2.501.109 AED | 10.605 AED | 1.566.047 AED |
| 2032-01 | 2.517.201 AED | 10.633 AED | 1.566.047 AED |
| 2032-02 | 2.533.397 AED | 10.661 AED | 1.566.047 AED |
| 2032-03 | 2.549.697 AED | 10.689 AED | 1.566.047 AED |
| 2032-04 | 2.566.101 AED | 10.718 AED | 1.566.047 AED |
| 2032-05 | 2.582.612 AED | 10.746 AED | 1.566.047 AED |
| 2032-06 | 2.599.228 AED | 10.774 AED | 1.566.047 AED |
| 2032-07 | 2.615.952 AED | 10.803 AED | 1.566.047 AED |
| 2032-08 | 2.632.783 AED | 10.831 AED | 1.566.047 AED |
| 2032-09 | 2.649.722 AED | 10.860 AED | 1.566.047 AED |
| 2032-10 | 2.666.771 AED | 10.889 AED | 1.566.047 AED |
| 2032-11 | 2.683.929 AED | 10.917 AED | 1.566.047 AED |
| 2032-12 | 2.701.197 AED | 10.946 AED | 1.566.047 AED |
| 2033-01 | 2.718.577 AED | 10.975 AED | 1.566.047 AED |
| 2033-02 | 2.736.068 AED | 11.004 AED | 1.566.047 AED |
| 2033-03 | 2.753.672 AED | 11.033 AED | 1.566.047 AED |
| 2033-04 | 2.771.389 AED | 11.062 AED | 1.566.047 AED |
| 2033-05 | 2.789.221 AED | 11.092 AED | 1.566.047 AED |
| 2033-06 | 2.807.167 AED | 11.121 AED | 1.566.047 AED |
| 2033-07 | 2.825.228 AED | 11.150 AED | 1.566.047 AED |
| 2033-08 | 2.843.406 AED | 11.180 AED | 1.566.047 AED |
| 2033-09 | 2.861.700 AED | 11.209 AED | 1.566.047 AED |
| 2033-10 | 2.880.112 AED | 11.239 AED | 1.566.047 AED |
| 2033-11 | 2.898.643 AED | 11.268 AED | 1.566.047 AED |
| 2033-12 | 2.917.293 AED | 11.298 AED | 1.566.047 AED |
| 2034-01 | 2.936.063 AED | 11.328 AED | 1.566.047 AED |
| 2034-02 | 2.954.954 AED | 11.358 AED | 1.566.047 AED |
| 2034-03 | 2.973.966 AED | 11.387 AED | 1.566.047 AED |
| 2034-04 | 2.993.101 AED | 11.417 AED | 1.566.047 AED |
| 2034-05 | 3.012.358 AED | 11.448 AED | 1.566.047 AED |
| 2034-06 | 3.031.740 AED | 11.478 AED | 1.566.047 AED |
| 2034-07 | 3.051.246 AED | 11.508 AED | 1.566.047 AED |
| 2034-08 | 3.070.878 AED | 11.538 AED | 1.566.047 AED |
| 2034-09 | 3.090.636 AED | 11.569 AED | 1.566.047 AED |
| 2034-10 | 3.110.522 AED | 11.599 AED | 1.566.047 AED |
| 2034-11 | 3.130.535 AED | 11.630 AED | 1.566.047 AED |
| 2034-12 | 3.150.677 AED | 11.660 AED | 1.566.047 AED |
| 2035-01 | 3.170.948 AED | 11.691 AED | 1.566.047 AED |
| 2035-02 | 3.191.350 AED | 11.722 AED | 1.566.047 AED |
| 2035-03 | 3.211.883 AED | 11.752 AED | 1.566.047 AED |
| 2035-04 | 3.232.549 AED | 11.783 AED | 1.566.047 AED |
| 2035-05 | 3.253.347 AED | 11.814 AED | 1.566.047 AED |
| 2035-06 | 3.274.279 AED | 11.845 AED | 1.566.047 AED |
| 2035-07 | 3.295.346 AED | 11.876 AED | 1.566.047 AED |
| 2035-08 | 3.316.548 AED | 11.908 AED | 1.566.047 AED |
| 2035-09 | 3.337.887 AED | 11.939 AED | 1.566.047 AED |
| 2035-10 | 3.359.363 AED | 11.970 AED | 1.566.047 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.576.122 AED | 0 AED | 313.209 AED |
| 2026 | 1.702.212 AED | 0 AED | 469.814 AED |
| 2027 | 1.838.389 AED | 0 AED | 626.418 AED |
| 2028 | 1.985.461 AED | 0 AED | 783.023 AED |
| 2029 | 2.144.297 AED | 86.985 AED | 1.566.047 AED |
| 2030 | 2.315.841 AED | 121.501 AED | 1.566.047 AED |
| 2031 | 2.501.109 AED | 125.426 AED | 1.566.047 AED |
| 2032 | 2.701.197 AED | 129.467 AED | 1.566.047 AED |
| 2033 | 2.917.293 AED | 133.631 AED | 1.566.047 AED |
| 2034 | 3.150.677 AED | 137.920 AED | 1.566.047 AED |
Additional Acquisition Costs
| DLD fee (4%) | 62,642 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 66,842 AED |
Price Range:
From price: 1,959,053 AED
Sizes:
From sqft: 776 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 156,724.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,640 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,959,053 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-11-02 | Downpayment | 10.0 | 195,905 AED |
| 2025-11-02 | Until Handover | 10.0 | 195,905 AED |
| 2026-10-02 | Until Handover | 10.0 | 195,905 AED |
| 2027-10-02 | Until Handover | 10.0 | 195,905 AED |
| 2028-10-02 | Until Handover | 10.0 | 195,905 AED |
| 2029-03-31 | At Handover | 40.0 | 783,621 AED |
| 2029-04-02 | Until Handover | 10.0 | 195,905 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 391,811 AED |
| 2026 | 195,905 AED |
| 2027 | 195,905 AED |
| 2028 | 195,905 AED |
| 2029 | 979,527 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.959.053 AED | 0 AED | 391.810 AED |
| 2025-12 | 1.971.657 AED | 0 AED | 391.810 AED |
| 2026-01 | 1.984.343 AED | 0 AED | 391.810 AED |
| 2026-02 | 1.997.110 AED | 0 AED | 391.810 AED |
| 2026-03 | 2.009.960 AED | 0 AED | 391.810 AED |
| 2026-04 | 2.022.892 AED | 0 AED | 391.810 AED |
| 2026-05 | 2.035.907 AED | 0 AED | 391.810 AED |
| 2026-06 | 2.049.006 AED | 0 AED | 391.810 AED |
| 2026-07 | 2.062.190 AED | 0 AED | 391.810 AED |
| 2026-08 | 2.075.458 AED | 0 AED | 391.810 AED |
| 2026-09 | 2.088.811 AED | 0 AED | 391.810 AED |
| 2026-10 | 2.102.251 AED | 0 AED | 587.715 AED |
| 2026-11 | 2.115.777 AED | 0 AED | 587.715 AED |
| 2026-12 | 2.129.390 AED | 0 AED | 587.715 AED |
| 2027-01 | 2.143.090 AED | 0 AED | 587.715 AED |
| 2027-02 | 2.156.879 AED | 0 AED | 587.715 AED |
| 2027-03 | 2.170.756 AED | 0 AED | 587.715 AED |
| 2027-04 | 2.184.723 AED | 0 AED | 587.715 AED |
| 2027-05 | 2.198.780 AED | 0 AED | 587.715 AED |
| 2027-06 | 2.212.927 AED | 0 AED | 587.715 AED |
| 2027-07 | 2.227.165 AED | 0 AED | 587.715 AED |
| 2027-08 | 2.241.494 AED | 0 AED | 587.715 AED |
| 2027-09 | 2.255.916 AED | 0 AED | 587.715 AED |
| 2027-10 | 2.270.431 AED | 0 AED | 783.621 AED |
| 2027-11 | 2.285.039 AED | 0 AED | 783.621 AED |
| 2027-12 | 2.299.741 AED | 0 AED | 783.621 AED |
| 2028-01 | 2.314.538 AED | 0 AED | 783.621 AED |
| 2028-02 | 2.329.429 AED | 0 AED | 783.621 AED |
| 2028-03 | 2.344.417 AED | 0 AED | 783.621 AED |
| 2028-04 | 2.359.501 AED | 0 AED | 783.621 AED |
| 2028-05 | 2.374.682 AED | 0 AED | 783.621 AED |
| 2028-06 | 2.389.961 AED | 0 AED | 783.621 AED |
| 2028-07 | 2.405.338 AED | 0 AED | 783.621 AED |
| 2028-08 | 2.420.814 AED | 0 AED | 783.621 AED |
| 2028-09 | 2.436.390 AED | 0 AED | 783.621 AED |
| 2028-10 | 2.452.065 AED | 0 AED | 979.526 AED |
| 2028-11 | 2.467.842 AED | 0 AED | 979.526 AED |
| 2028-12 | 2.483.720 AED | 0 AED | 979.526 AED |
| 2029-01 | 2.499.701 AED | 0 AED | 979.526 AED |
| 2029-02 | 2.515.784 AED | 0 AED | 979.526 AED |
| 2029-03 | 2.531.970 AED | 0 AED | 1.763.147 AED |
| 2029-04 | 2.548.261 AED | 12.090 AED | 1.959.053 AED |
| 2029-05 | 2.564.657 AED | 12.090 AED | 1.959.053 AED |
| 2029-06 | 2.581.158 AED | 12.090 AED | 1.959.053 AED |
| 2029-07 | 2.597.765 AED | 12.090 AED | 1.959.053 AED |
| 2029-08 | 2.614.479 AED | 12.090 AED | 1.959.053 AED |
| 2029-09 | 2.631.301 AED | 12.090 AED | 1.959.053 AED |
| 2029-10 | 2.648.231 AED | 12.090 AED | 1.959.053 AED |
| 2029-11 | 2.665.269 AED | 12.090 AED | 1.959.053 AED |
| 2029-12 | 2.682.418 AED | 12.090 AED | 1.959.053 AED |
| 2030-01 | 2.699.677 AED | 12.482 AED | 1.959.053 AED |
| 2030-02 | 2.717.046 AED | 12.515 AED | 1.959.053 AED |
| 2030-03 | 2.734.528 AED | 12.548 AED | 1.959.053 AED |
| 2030-04 | 2.752.122 AED | 12.581 AED | 1.959.053 AED |
| 2030-05 | 2.769.829 AED | 12.615 AED | 1.959.053 AED |
| 2030-06 | 2.787.650 AED | 12.648 AED | 1.959.053 AED |
| 2030-07 | 2.805.586 AED | 12.682 AED | 1.959.053 AED |
| 2030-08 | 2.823.638 AED | 12.716 AED | 1.959.053 AED |
| 2030-09 | 2.841.805 AED | 12.749 AED | 1.959.053 AED |
| 2030-10 | 2.860.089 AED | 12.783 AED | 1.959.053 AED |
| 2030-11 | 2.878.491 AED | 12.817 AED | 1.959.053 AED |
| 2030-12 | 2.897.011 AED | 12.851 AED | 1.959.053 AED |
| 2031-01 | 2.915.651 AED | 12.885 AED | 1.959.053 AED |
| 2031-02 | 2.934.410 AED | 12.919 AED | 1.959.053 AED |
| 2031-03 | 2.953.290 AED | 12.954 AED | 1.959.053 AED |
| 2031-04 | 2.972.292 AED | 12.988 AED | 1.959.053 AED |
| 2031-05 | 2.991.416 AED | 13.022 AED | 1.959.053 AED |
| 2031-06 | 3.010.663 AED | 13.057 AED | 1.959.053 AED |
| 2031-07 | 3.030.033 AED | 13.092 AED | 1.959.053 AED |
| 2031-08 | 3.049.529 AED | 13.126 AED | 1.959.053 AED |
| 2031-09 | 3.069.149 AED | 13.161 AED | 1.959.053 AED |
| 2031-10 | 3.088.896 AED | 13.196 AED | 1.959.053 AED |
| 2031-11 | 3.108.770 AED | 13.231 AED | 1.959.053 AED |
| 2031-12 | 3.128.772 AED | 13.266 AED | 1.959.053 AED |
| 2032-01 | 3.148.903 AED | 13.301 AED | 1.959.053 AED |
| 2032-02 | 3.169.163 AED | 13.336 AED | 1.959.053 AED |
| 2032-03 | 3.189.554 AED | 13.371 AED | 1.959.053 AED |
| 2032-04 | 3.210.075 AED | 13.407 AED | 1.959.053 AED |
| 2032-05 | 3.230.729 AED | 13.442 AED | 1.959.053 AED |
| 2032-06 | 3.251.516 AED | 13.478 AED | 1.959.053 AED |
| 2032-07 | 3.272.436 AED | 13.513 AED | 1.959.053 AED |
| 2032-08 | 3.293.491 AED | 13.549 AED | 1.959.053 AED |
| 2032-09 | 3.314.681 AED | 13.585 AED | 1.959.053 AED |
| 2032-10 | 3.336.008 AED | 13.621 AED | 1.959.053 AED |
| 2032-11 | 3.357.472 AED | 13.657 AED | 1.959.053 AED |
| 2032-12 | 3.379.074 AED | 13.693 AED | 1.959.053 AED |
| 2033-01 | 3.400.815 AED | 13.729 AED | 1.959.053 AED |
| 2033-02 | 3.422.696 AED | 13.765 AED | 1.959.053 AED |
| 2033-03 | 3.444.718 AED | 13.802 AED | 1.959.053 AED |
| 2033-04 | 3.466.881 AED | 13.838 AED | 1.959.053 AED |
| 2033-05 | 3.489.187 AED | 13.875 AED | 1.959.053 AED |
| 2033-06 | 3.511.637 AED | 13.911 AED | 1.959.053 AED |
| 2033-07 | 3.534.231 AED | 13.948 AED | 1.959.053 AED |
| 2033-08 | 3.556.970 AED | 13.985 AED | 1.959.053 AED |
| 2033-09 | 3.579.856 AED | 14.022 AED | 1.959.053 AED |
| 2033-10 | 3.602.889 AED | 14.059 AED | 1.959.053 AED |
| 2033-11 | 3.626.070 AED | 14.096 AED | 1.959.053 AED |
| 2033-12 | 3.649.400 AED | 14.133 AED | 1.959.053 AED |
| 2034-01 | 3.672.880 AED | 14.170 AED | 1.959.053 AED |
| 2034-02 | 3.696.512 AED | 14.207 AED | 1.959.053 AED |
| 2034-03 | 3.720.295 AED | 14.245 AED | 1.959.053 AED |
| 2034-04 | 3.744.232 AED | 14.282 AED | 1.959.053 AED |
| 2034-05 | 3.768.322 AED | 14.320 AED | 1.959.053 AED |
| 2034-06 | 3.792.568 AED | 14.358 AED | 1.959.053 AED |
| 2034-07 | 3.816.969 AED | 14.395 AED | 1.959.053 AED |
| 2034-08 | 3.841.528 AED | 14.433 AED | 1.959.053 AED |
| 2034-09 | 3.866.244 AED | 14.471 AED | 1.959.053 AED |
| 2034-10 | 3.891.120 AED | 14.509 AED | 1.959.053 AED |
| 2034-11 | 3.916.156 AED | 14.548 AED | 1.959.053 AED |
| 2034-12 | 3.941.352 AED | 14.586 AED | 1.959.053 AED |
| 2035-01 | 3.966.711 AED | 14.624 AED | 1.959.053 AED |
| 2035-02 | 3.992.233 AED | 14.663 AED | 1.959.053 AED |
| 2035-03 | 4.017.919 AED | 14.701 AED | 1.959.053 AED |
| 2035-04 | 4.043.770 AED | 14.740 AED | 1.959.053 AED |
| 2035-05 | 4.069.788 AED | 14.779 AED | 1.959.053 AED |
| 2035-06 | 4.095.973 AED | 14.817 AED | 1.959.053 AED |
| 2035-07 | 4.122.327 AED | 14.856 AED | 1.959.053 AED |
| 2035-08 | 4.148.850 AED | 14.895 AED | 1.959.053 AED |
| 2035-09 | 4.175.544 AED | 14.935 AED | 1.959.053 AED |
| 2035-10 | 4.202.410 AED | 14.974 AED | 1.959.053 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.971.657 AED | 0 AED | 391.810 AED |
| 2026 | 2.129.390 AED | 0 AED | 587.715 AED |
| 2027 | 2.299.741 AED | 0 AED | 783.621 AED |
| 2028 | 2.483.720 AED | 0 AED | 979.526 AED |
| 2029 | 2.682.418 AED | 108.810 AED | 1.959.053 AED |
| 2030 | 2.897.011 AED | 151.987 AED | 1.959.053 AED |
| 2031 | 3.128.772 AED | 156.897 AED | 1.959.053 AED |
| 2032 | 3.379.074 AED | 161.953 AED | 1.959.053 AED |
| 2033 | 3.649.400 AED | 167.163 AED | 1.959.053 AED |
| 2034 | 3.941.352 AED | 172.524 AED | 1.959.053 AED |
Additional Acquisition Costs
| DLD fee (4%) | 78,362 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 82,562 AED |
Price Range:
From price: 5,255,802 AED
Sizes:
From sqft: 2,022 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 420,464.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 30,330 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 5,255,802 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-11-02 | Downpayment | 10.0 | 525,580 AED |
| 2025-11-02 | Until Handover | 10.0 | 525,580 AED |
| 2026-10-02 | Until Handover | 10.0 | 525,580 AED |
| 2027-10-02 | Until Handover | 10.0 | 525,580 AED |
| 2028-10-02 | Until Handover | 10.0 | 525,580 AED |
| 2029-03-31 | At Handover | 40.0 | 2,102,321 AED |
| 2029-04-02 | Until Handover | 10.0 | 525,580 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 1,051,160 AED |
| 2026 | 525,580 AED |
| 2027 | 525,580 AED |
| 2028 | 525,580 AED |
| 2029 | 2,627,901 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 5.255.802 AED | 0 AED | 1.051.160 AED |
| 2025-12 | 5.289.617 AED | 0 AED | 1.051.160 AED |
| 2026-01 | 5.323.651 AED | 0 AED | 1.051.160 AED |
| 2026-02 | 5.357.904 AED | 0 AED | 1.051.160 AED |
| 2026-03 | 5.392.377 AED | 0 AED | 1.051.160 AED |
| 2026-04 | 5.427.071 AED | 0 AED | 1.051.160 AED |
| 2026-05 | 5.461.989 AED | 0 AED | 1.051.160 AED |
| 2026-06 | 5.497.132 AED | 0 AED | 1.051.160 AED |
| 2026-07 | 5.532.500 AED | 0 AED | 1.051.160 AED |
| 2026-08 | 5.568.097 AED | 0 AED | 1.051.160 AED |
| 2026-09 | 5.603.922 AED | 0 AED | 1.051.160 AED |
| 2026-10 | 5.639.978 AED | 0 AED | 1.576.740 AED |
| 2026-11 | 5.676.266 AED | 0 AED | 1.576.740 AED |
| 2026-12 | 5.712.787 AED | 0 AED | 1.576.740 AED |
| 2027-01 | 5.749.543 AED | 0 AED | 1.576.740 AED |
| 2027-02 | 5.786.536 AED | 0 AED | 1.576.740 AED |
| 2027-03 | 5.823.767 AED | 0 AED | 1.576.740 AED |
| 2027-04 | 5.861.237 AED | 0 AED | 1.576.740 AED |
| 2027-05 | 5.898.948 AED | 0 AED | 1.576.740 AED |
| 2027-06 | 5.936.902 AED | 0 AED | 1.576.740 AED |
| 2027-07 | 5.975.101 AED | 0 AED | 1.576.740 AED |
| 2027-08 | 6.013.545 AED | 0 AED | 1.576.740 AED |
| 2027-09 | 6.052.236 AED | 0 AED | 1.576.740 AED |
| 2027-10 | 6.091.176 AED | 0 AED | 2.102.320 AED |
| 2027-11 | 6.130.367 AED | 0 AED | 2.102.320 AED |
| 2027-12 | 6.169.810 AED | 0 AED | 2.102.320 AED |
| 2028-01 | 6.209.507 AED | 0 AED | 2.102.320 AED |
| 2028-02 | 6.249.459 AED | 0 AED | 2.102.320 AED |
| 2028-03 | 6.289.668 AED | 0 AED | 2.102.320 AED |
| 2028-04 | 6.330.136 AED | 0 AED | 2.102.320 AED |
| 2028-05 | 6.370.864 AED | 0 AED | 2.102.320 AED |
| 2028-06 | 6.411.855 AED | 0 AED | 2.102.320 AED |
| 2028-07 | 6.453.109 AED | 0 AED | 2.102.320 AED |
| 2028-08 | 6.494.628 AED | 0 AED | 2.102.320 AED |
| 2028-09 | 6.536.415 AED | 0 AED | 2.102.320 AED |
| 2028-10 | 6.578.470 AED | 0 AED | 2.627.901 AED |
| 2028-11 | 6.620.796 AED | 0 AED | 2.627.901 AED |
| 2028-12 | 6.663.395 AED | 0 AED | 2.627.901 AED |
| 2029-01 | 6.706.267 AED | 0 AED | 2.627.901 AED |
| 2029-02 | 6.749.416 AED | 0 AED | 2.627.901 AED |
| 2029-03 | 6.792.842 AED | 0 AED | 4.730.221 AED |
| 2029-04 | 6.836.547 AED | 32.511 AED | 5.255.802 AED |
| 2029-05 | 6.880.533 AED | 32.511 AED | 5.255.802 AED |
| 2029-06 | 6.924.803 AED | 32.511 AED | 5.255.802 AED |
| 2029-07 | 6.969.357 AED | 32.511 AED | 5.255.802 AED |
| 2029-08 | 7.014.198 AED | 32.511 AED | 5.255.802 AED |
| 2029-09 | 7.059.328 AED | 32.511 AED | 5.255.802 AED |
| 2029-10 | 7.104.748 AED | 32.511 AED | 5.255.802 AED |
| 2029-11 | 7.150.460 AED | 32.511 AED | 5.255.802 AED |
| 2029-12 | 7.196.466 AED | 32.511 AED | 5.255.802 AED |
| 2030-01 | 7.242.769 AED | 33.562 AED | 5.255.802 AED |
| 2030-02 | 7.289.369 AED | 33.651 AED | 5.255.802 AED |
| 2030-03 | 7.336.269 AED | 33.740 AED | 5.255.802 AED |
| 2030-04 | 7.383.471 AED | 33.830 AED | 5.255.802 AED |
| 2030-05 | 7.430.976 AED | 33.919 AED | 5.255.802 AED |
| 2030-06 | 7.478.787 AED | 34.009 AED | 5.255.802 AED |
| 2030-07 | 7.526.906 AED | 34.099 AED | 5.255.802 AED |
| 2030-08 | 7.575.334 AED | 34.190 AED | 5.255.802 AED |
| 2030-09 | 7.624.074 AED | 34.280 AED | 5.255.802 AED |
| 2030-10 | 7.673.128 AED | 34.371 AED | 5.255.802 AED |
| 2030-11 | 7.722.497 AED | 34.462 AED | 5.255.802 AED |
| 2030-12 | 7.772.184 AED | 34.553 AED | 5.255.802 AED |
| 2031-01 | 7.822.190 AED | 34.645 AED | 5.255.802 AED |
| 2031-02 | 7.872.518 AED | 34.736 AED | 5.255.802 AED |
| 2031-03 | 7.923.170 AED | 34.828 AED | 5.255.802 AED |
| 2031-04 | 7.974.148 AED | 34.920 AED | 5.255.802 AED |
| 2031-05 | 8.025.454 AED | 35.013 AED | 5.255.802 AED |
| 2031-06 | 8.077.090 AED | 35.105 AED | 5.255.802 AED |
| 2031-07 | 8.129.059 AED | 35.198 AED | 5.255.802 AED |
| 2031-08 | 8.181.361 AED | 35.291 AED | 5.255.802 AED |
| 2031-09 | 8.234.000 AED | 35.384 AED | 5.255.802 AED |
| 2031-10 | 8.286.978 AED | 35.478 AED | 5.255.802 AED |
| 2031-11 | 8.340.297 AED | 35.572 AED | 5.255.802 AED |
| 2031-12 | 8.393.958 AED | 35.666 AED | 5.255.802 AED |
| 2032-01 | 8.447.965 AED | 35.760 AED | 5.255.802 AED |
| 2032-02 | 8.502.320 AED | 35.854 AED | 5.255.802 AED |
| 2032-03 | 8.557.024 AED | 35.949 AED | 5.255.802 AED |
| 2032-04 | 8.612.080 AED | 36.044 AED | 5.255.802 AED |
| 2032-05 | 8.667.491 AED | 36.139 AED | 5.255.802 AED |
| 2032-06 | 8.723.258 AED | 36.234 AED | 5.255.802 AED |
| 2032-07 | 8.779.383 AED | 36.330 AED | 5.255.802 AED |
| 2032-08 | 8.835.870 AED | 36.426 AED | 5.255.802 AED |
| 2032-09 | 8.892.720 AED | 36.522 AED | 5.255.802 AED |
| 2032-10 | 8.949.936 AED | 36.618 AED | 5.255.802 AED |
| 2032-11 | 9.007.521 AED | 36.715 AED | 5.255.802 AED |
| 2032-12 | 9.065.475 AED | 36.811 AED | 5.255.802 AED |
| 2033-01 | 9.123.803 AED | 36.908 AED | 5.255.802 AED |
| 2033-02 | 9.182.506 AED | 37.006 AED | 5.255.802 AED |
| 2033-03 | 9.241.586 AED | 37.103 AED | 5.255.802 AED |
| 2033-04 | 9.301.047 AED | 37.201 AED | 5.255.802 AED |
| 2033-05 | 9.360.890 AED | 37.299 AED | 5.255.802 AED |
| 2033-06 | 9.421.118 AED | 37.397 AED | 5.255.802 AED |
| 2033-07 | 9.481.734 AED | 37.496 AED | 5.255.802 AED |
| 2033-08 | 9.542.740 AED | 37.594 AED | 5.255.802 AED |
| 2033-09 | 9.604.138 AED | 37.693 AED | 5.255.802 AED |
| 2033-10 | 9.665.931 AED | 37.792 AED | 5.255.802 AED |
| 2033-11 | 9.728.122 AED | 37.892 AED | 5.255.802 AED |
| 2033-12 | 9.790.713 AED | 37.991 AED | 5.255.802 AED |
| 2034-01 | 9.853.707 AED | 38.091 AED | 5.255.802 AED |
| 2034-02 | 9.917.106 AED | 38.192 AED | 5.255.802 AED |
| 2034-03 | 9.980.913 AED | 38.292 AED | 5.255.802 AED |
| 2034-04 | 10.045.130 AED | 38.393 AED | 5.255.802 AED |
| 2034-05 | 10.109.761 AED | 38.494 AED | 5.255.802 AED |
| 2034-06 | 10.174.808 AED | 38.595 AED | 5.255.802 AED |
| 2034-07 | 10.240.273 AED | 38.696 AED | 5.255.802 AED |
| 2034-08 | 10.306.159 AED | 38.798 AED | 5.255.802 AED |
| 2034-09 | 10.372.469 AED | 38.900 AED | 5.255.802 AED |
| 2034-10 | 10.439.206 AED | 39.002 AED | 5.255.802 AED |
| 2034-11 | 10.506.372 AED | 39.104 AED | 5.255.802 AED |
| 2034-12 | 10.573.970 AED | 39.207 AED | 5.255.802 AED |
| 2035-01 | 10.642.004 AED | 39.310 AED | 5.255.802 AED |
| 2035-02 | 10.710.475 AED | 39.413 AED | 5.255.802 AED |
| 2035-03 | 10.779.386 AED | 39.517 AED | 5.255.802 AED |
| 2035-04 | 10.848.741 AED | 39.620 AED | 5.255.802 AED |
| 2035-05 | 10.918.542 AED | 39.724 AED | 5.255.802 AED |
| 2035-06 | 10.988.792 AED | 39.828 AED | 5.255.802 AED |
| 2035-07 | 11.059.495 AED | 39.933 AED | 5.255.802 AED |
| 2035-08 | 11.130.652 AED | 40.038 AED | 5.255.802 AED |
| 2035-09 | 11.202.267 AED | 40.143 AED | 5.255.802 AED |
| 2035-10 | 11.274.342 AED | 40.248 AED | 5.255.802 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 5.289.617 AED | 0 AED | 1.051.160 AED |
| 2026 | 5.712.787 AED | 0 AED | 1.576.740 AED |
| 2027 | 6.169.810 AED | 0 AED | 2.102.320 AED |
| 2028 | 6.663.395 AED | 0 AED | 2.627.901 AED |
| 2029 | 7.196.466 AED | 292.599 AED | 5.255.802 AED |
| 2030 | 7.772.184 AED | 408.666 AED | 5.255.802 AED |
| 2031 | 8.393.958 AED | 421.836 AED | 5.255.802 AED |
| 2032 | 9.065.475 AED | 435.402 AED | 5.255.802 AED |
| 2033 | 9.790.713 AED | 449.372 AED | 5.255.802 AED |
| 2034 | 10.573.970 AED | 463.764 AED | 5.255.802 AED |
Additional Acquisition Costs
| DLD fee (4%) | 210,232 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 214,432 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.