Calculate investment numbers:
Other: Discounted Price
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 1.00 % after 4 month
Percent: 1.00 % after 5 month
Percent: 1.00 % after 6 month
Percent: 1.00 % after 7 month
Percent: 1.00 % after 8 month
Percent: 1.00 % after 9 month
Percent: 1.00 % after 10 month
Percent: 1.00 % after 11 month
Percent: 11.00 % after 12 month
Percent: 1.00 % after 13 month
Percent: 1.00 % after 14 month
Percent: 1.00 % after 15 month
Percent: 1.00 % after 16 month
Percent: 1.00 % after 17 month
Percent: 6.00 % after 18 month
Percent: 1.00 % after 19 month
Percent: 1.00 % after 20 month
Percent: 1.00 % after 21 month
Percent: 1.00 % after 22 month
Percent: 1.00 % after 23 month
Percent: 1.00 % after 24 month
Percent: 1.00 % after 25 month
Percent: 1.00 % after 26 month
Percent: 1.00 % after 27 month
Percent: 1.00 % after 28 month
Percent: 1.00 % after 29 month
Percent: 1.00 % after 30 month
Percent: 1.00 % after 31 month
Percent: 1.00 % after 32 month
Percent: 1.00 % after 33 month
Percent: 1.00 % after 34 month
Percent: 1.00 % after 35 month
Percent: 1.00 % after 36 month
Percent: 1.00 % after 37 month
Percent: 1.00 % after 38 month
Percent: 1.00 % after 39 month
Percent: 1.00 % after 40 month
Percent: 1.00 % after 41 month
Percent: 1.00 % after 42 month
Percent: 1.00 % after 43 month
Percent: 1.00 % after 44 month
Percent: 1.00 % after 45 month
Percent: 1.00 % after 46 month
Percent: 1.00 % after 47 month
Percent: 1.00 % after 48 month
Percent: 1.00 % after 49 month
Percent: 1.00 % after 50 month
Percent: 1.00 % after 51 month
Percent: 1.00 % after 52 month
Percent: 1.00 % after 53 month
Percent: 1.00 % after 54 month
Percent: 1.00 % after 55 month
Percent: 1.00 % after 56 month
Percent: 1.00 % after 57 month
Percent: 1.00 % after 58 month
Percent: 1.00 % after 59 month
Percent: 1.00 % after 60 month
Percent: 1.00 % after 61 month
Percent: 1.00 % after 62 month
Percent: 1.00 % after 63 month
Percent: 1.00 % after 64 month
Percent: 1.00 % after 65 month
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
The amount to be paid at the time of the handover.
Calculated discounts:
Other: Discounted Price
Purchase Details for Barari Lagoons - Studio
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 870.449 AED | 0 AED | 182.794 AED |
| 2026-01 | 876.049 AED | 0 AED | 191.498 AED |
| 2026-02 | 881.686 AED | 0 AED | 200.203 AED |
| 2026-03 | 887.358 AED | 0 AED | 208.907 AED |
| 2026-04 | 893.068 AED | 0 AED | 217.612 AED |
| 2026-05 | 898.814 AED | 0 AED | 226.316 AED |
| 2026-06 | 904.597 AED | 0 AED | 235.021 AED |
| 2026-07 | 910.417 AED | 0 AED | 243.725 AED |
| 2026-08 | 916.274 AED | 0 AED | 252.430 AED |
| 2026-09 | 922.170 AED | 0 AED | 261.134 AED |
| 2026-10 | 928.103 AED | 0 AED | 269.839 AED |
| 2026-11 | 934.075 AED | 0 AED | 365.588 AED |
| 2026-12 | 940.084 AED | 0 AED | 374.293 AED |
| 2027-01 | 946.133 AED | 0 AED | 382.997 AED |
| 2027-02 | 952.220 AED | 0 AED | 391.702 AED |
| 2027-03 | 958.347 AED | 0 AED | 400.406 AED |
| 2027-04 | 964.513 AED | 0 AED | 409.111 AED |
| 2027-05 | 970.719 AED | 0 AED | 461.337 AED |
| 2027-06 | 976.964 AED | 0 AED | 470.042 AED |
| 2027-07 | 983.250 AED | 0 AED | 478.746 AED |
| 2027-08 | 989.576 AED | 0 AED | 487.451 AED |
| 2027-09 | 995.943 AED | 0 AED | 496.155 AED |
| 2027-10 | 1.002.351 AED | 0 AED | 504.860 AED |
| 2027-11 | 1.008.801 AED | 0 AED | 513.564 AED |
| 2027-12 | 1.015.291 AED | 0 AED | 522.269 AED |
| 2028-01 | 1.021.824 AED | 0 AED | 530.973 AED |
| 2028-02 | 1.028.398 AED | 0 AED | 539.678 AED |
| 2028-03 | 1.035.015 AED | 5.274 AED | 548.382 AED |
| 2028-04 | 1.041.674 AED | 5.274 AED | 557.087 AED |
| 2028-05 | 1.048.376 AED | 5.274 AED | 565.791 AED |
| 2028-06 | 1.055.122 AED | 5.274 AED | 574.496 AED |
| 2028-07 | 1.061.910 AED | 5.274 AED | 583.200 AED |
| 2028-08 | 1.068.743 AED | 5.274 AED | 591.905 AED |
| 2028-09 | 1.075.619 AED | 5.274 AED | 600.609 AED |
| 2028-10 | 1.082.540 AED | 5.274 AED | 609.314 AED |
| 2028-11 | 1.089.505 AED | 5.274 AED | 618.018 AED |
| 2028-12 | 1.096.515 AED | 5.274 AED | 626.723 AED |
| 2029-01 | 1.103.570 AED | 5.448 AED | 635.427 AED |
| 2029-02 | 1.110.670 AED | 5.463 AED | 644.132 AED |
| 2029-03 | 1.117.816 AED | 5.477 AED | 652.836 AED |
| 2029-04 | 1.125.008 AED | 5.492 AED | 661.541 AED |
| 2029-05 | 1.132.246 AED | 5.507 AED | 670.245 AED |
| 2029-06 | 1.139.531 AED | 5.522 AED | 678.950 AED |
| 2029-07 | 1.146.863 AED | 5.537 AED | 687.654 AED |
| 2029-08 | 1.154.242 AED | 5.552 AED | 696.359 AED |
| 2029-09 | 1.161.669 AED | 5.567 AED | 705.063 AED |
| 2029-10 | 1.169.143 AED | 5.582 AED | 713.768 AED |
| 2029-11 | 1.176.665 AED | 5.597 AED | 722.472 AED |
| 2029-12 | 1.184.236 AED | 5.612 AED | 731.177 AED |
| 2030-01 | 1.191.855 AED | 5.627 AED | 739.881 AED |
| 2030-02 | 1.199.524 AED | 5.642 AED | 748.586 AED |
| 2030-03 | 1.207.241 AED | 5.658 AED | 757.290 AED |
| 2030-04 | 1.215.009 AED | 5.673 AED | 765.995 AED |
| 2030-05 | 1.222.826 AED | 5.688 AED | 774.699 AED |
| 2030-06 | 1.230.694 AED | 5.703 AED | 783.404 AED |
| 2030-07 | 1.238.612 AED | 5.719 AED | 792.108 AED |
| 2030-08 | 1.246.582 AED | 5.734 AED | 800.813 AED |
| 2030-09 | 1.254.602 AED | 5.750 AED | 809.517 AED |
| 2030-10 | 1.262.674 AED | 5.765 AED | 818.222 AED |
| 2030-11 | 1.270.798 AED | 5.781 AED | 826.926 AED |
| 2030-12 | 1.278.975 AED | 5.796 AED | 835.631 AED |
| 2031-01 | 1.287.204 AED | 5.812 AED | 844.335 AED |
| 2031-02 | 1.295.486 AED | 5.827 AED | 853.040 AED |
| 2031-03 | 1.303.821 AED | 5.843 AED | 861.744 AED |
| 2031-04 | 1.312.210 AED | 5.859 AED | 870.448 AED |
| 2031-05 | 1.320.652 AED | 5.875 AED | 870.448 AED |
| 2031-06 | 1.329.149 AED | 5.890 AED | 870.448 AED |
| 2031-07 | 1.337.701 AED | 5.906 AED | 870.448 AED |
| 2031-08 | 1.346.308 AED | 5.922 AED | 870.448 AED |
| 2031-09 | 1.354.970 AED | 5.938 AED | 870.448 AED |
| 2031-10 | 1.363.688 AED | 5.954 AED | 870.448 AED |
| 2031-11 | 1.372.462 AED | 5.970 AED | 870.448 AED |
| 2031-12 | 1.381.293 AED | 5.986 AED | 870.448 AED |
| 2032-01 | 1.390.180 AED | 6.002 AED | 870.448 AED |
| 2032-02 | 1.399.124 AED | 6.018 AED | 870.448 AED |
| 2032-03 | 1.408.126 AED | 6.034 AED | 870.448 AED |
| 2032-04 | 1.417.186 AED | 6.051 AED | 870.448 AED |
| 2032-05 | 1.426.305 AED | 6.067 AED | 870.448 AED |
| 2032-06 | 1.435.481 AED | 6.083 AED | 870.448 AED |
| 2032-07 | 1.444.717 AED | 6.099 AED | 870.448 AED |
| 2032-08 | 1.454.013 AED | 6.116 AED | 870.448 AED |
| 2032-09 | 1.463.368 AED | 6.132 AED | 870.448 AED |
| 2032-10 | 1.472.783 AED | 6.148 AED | 870.448 AED |
| 2032-11 | 1.482.259 AED | 6.165 AED | 870.448 AED |
| 2032-12 | 1.491.796 AED | 6.181 AED | 870.448 AED |
| 2033-01 | 1.501.394 AED | 6.198 AED | 870.448 AED |
| 2033-02 | 1.511.054 AED | 6.215 AED | 870.448 AED |
| 2033-03 | 1.520.777 AED | 6.231 AED | 870.448 AED |
| 2033-04 | 1.530.561 AED | 6.248 AED | 870.448 AED |
| 2033-05 | 1.540.409 AED | 6.265 AED | 870.448 AED |
| 2033-06 | 1.550.320 AED | 6.281 AED | 870.448 AED |
| 2033-07 | 1.560.295 AED | 6.298 AED | 870.448 AED |
| 2033-08 | 1.570.334 AED | 6.315 AED | 870.448 AED |
| 2033-09 | 1.580.437 AED | 6.332 AED | 870.448 AED |
| 2033-10 | 1.590.606 AED | 6.349 AED | 870.448 AED |
| 2033-11 | 1.600.840 AED | 6.366 AED | 870.448 AED |
| 2033-12 | 1.611.140 AED | 6.383 AED | 870.448 AED |
| 2034-01 | 1.621.506 AED | 6.400 AED | 870.448 AED |
| 2034-02 | 1.631.939 AED | 6.417 AED | 870.448 AED |
| 2034-03 | 1.642.439 AED | 6.434 AED | 870.448 AED |
| 2034-04 | 1.653.006 AED | 6.451 AED | 870.448 AED |
| 2034-05 | 1.663.642 AED | 6.468 AED | 870.448 AED |
| 2034-06 | 1.674.346 AED | 6.486 AED | 870.448 AED |
| 2034-07 | 1.685.118 AED | 6.503 AED | 870.448 AED |
| 2034-08 | 1.695.961 AED | 6.520 AED | 870.448 AED |
| 2034-09 | 1.706.872 AED | 6.538 AED | 870.448 AED |
| 2034-10 | 1.717.855 AED | 6.555 AED | 870.448 AED |
| 2034-11 | 1.728.907 AED | 6.573 AED | 870.448 AED |
| 2034-12 | 1.740.031 AED | 6.590 AED | 870.448 AED |
| 2035-01 | 1.751.226 AED | 6.608 AED | 870.448 AED |
| 2035-02 | 1.762.494 AED | 6.625 AED | 870.448 AED |
| 2035-03 | 1.773.834 AED | 6.643 AED | 870.448 AED |
| 2035-04 | 1.785.247 AED | 6.661 AED | 870.448 AED |
| 2035-05 | 1.796.733 AED | 6.678 AED | 870.448 AED |
| 2035-06 | 1.808.293 AED | 6.696 AED | 870.448 AED |
| 2035-07 | 1.819.928 AED | 6.714 AED | 870.448 AED |
| 2035-08 | 1.831.637 AED | 6.732 AED | 870.448 AED |
| 2035-09 | 1.843.422 AED | 6.750 AED | 870.448 AED |
| 2035-10 | 1.855.283 AED | 6.768 AED | 870.448 AED |
| 2035-11 | 1.867.220 AED | 6.786 AED | 870.448 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 870.449 AED | 0 AED | 182.794 AED |
| 2026 | 940.084 AED | 0 AED | 374.293 AED |
| 2027 | 1.015.291 AED | 0 AED | 522.269 AED |
| 2028 | 1.096.515 AED | 52.740 AED | 626.723 AED |
| 2029 | 1.184.236 AED | 66.356 AED | 731.177 AED |
| 2030 | 1.278.975 AED | 68.536 AED | 835.631 AED |
| 2031 | 1.381.293 AED | 70.782 AED | 870.448 AED |
| 2032 | 1.491.796 AED | 73.096 AED | 870.448 AED |
| 2033 | 1.611.140 AED | 75.481 AED | 870.448 AED |
| 2034 | 1.740.031 AED | 77.935 AED | 870.448 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 235.021 USD | 0 USD | 49.354 USD |
| 2026-01 | 236.533 USD | 0 USD | 51.704 USD |
| 2026-02 | 238.055 USD | 0 USD | 54.054 USD |
| 2026-03 | 239.586 USD | 0 USD | 56.404 USD |
| 2026-04 | 241.128 USD | 0 USD | 58.755 USD |
| 2026-05 | 242.679 USD | 0 USD | 61.105 USD |
| 2026-06 | 244.241 USD | 0 USD | 63.455 USD |
| 2026-07 | 245.812 USD | 0 USD | 65.805 USD |
| 2026-08 | 247.393 USD | 0 USD | 68.156 USD |
| 2026-09 | 248.985 USD | 0 USD | 70.506 USD |
| 2026-10 | 250.587 USD | 0 USD | 72.856 USD |
| 2026-11 | 252.200 USD | 0 USD | 98.708 USD |
| 2026-12 | 253.822 USD | 0 USD | 101.059 USD |
| 2027-01 | 255.455 USD | 0 USD | 103.409 USD |
| 2027-02 | 257.099 USD | 0 USD | 105.759 USD |
| 2027-03 | 258.753 USD | 0 USD | 108.109 USD |
| 2027-04 | 260.418 USD | 0 USD | 110.459 USD |
| 2027-05 | 262.094 USD | 0 USD | 124.560 USD |
| 2027-06 | 263.780 USD | 0 USD | 126.911 USD |
| 2027-07 | 265.477 USD | 0 USD | 129.261 USD |
| 2027-08 | 267.185 USD | 0 USD | 131.611 USD |
| 2027-09 | 268.904 USD | 0 USD | 133.961 USD |
| 2027-10 | 270.634 USD | 0 USD | 136.312 USD |
| 2027-11 | 272.376 USD | 0 USD | 138.662 USD |
| 2027-12 | 274.128 USD | 0 USD | 141.012 USD |
| 2028-01 | 275.892 USD | 0 USD | 143.362 USD |
| 2028-02 | 277.667 USD | 0 USD | 145.713 USD |
| 2028-03 | 279.454 USD | 1.423 USD | 148.063 USD |
| 2028-04 | 281.251 USD | 1.423 USD | 150.413 USD |
| 2028-05 | 283.061 USD | 1.423 USD | 152.763 USD |
| 2028-06 | 284.882 USD | 1.423 USD | 155.113 USD |
| 2028-07 | 286.715 USD | 1.423 USD | 157.464 USD |
| 2028-08 | 288.560 USD | 1.423 USD | 159.814 USD |
| 2028-09 | 290.417 USD | 1.423 USD | 162.164 USD |
| 2028-10 | 292.285 USD | 1.423 USD | 164.514 USD |
| 2028-11 | 294.166 USD | 1.423 USD | 166.864 USD |
| 2028-12 | 296.059 USD | 1.423 USD | 169.215 USD |
| 2029-01 | 297.963 USD | 1.470 USD | 171.565 USD |
| 2029-02 | 299.880 USD | 1.475 USD | 173.915 USD |
| 2029-03 | 301.810 USD | 1.478 USD | 176.265 USD |
| 2029-04 | 303.752 USD | 1.482 USD | 178.616 USD |
| 2029-05 | 305.706 USD | 1.486 USD | 180.966 USD |
| 2029-06 | 307.673 USD | 1.490 USD | 183.316 USD |
| 2029-07 | 309.653 USD | 1.494 USD | 185.666 USD |
| 2029-08 | 311.645 USD | 1.499 USD | 188.016 USD |
| 2029-09 | 313.650 USD | 1.503 USD | 190.367 USD |
| 2029-10 | 315.668 USD | 1.507 USD | 192.717 USD |
| 2029-11 | 317.699 USD | 1.511 USD | 195.067 USD |
| 2029-12 | 319.743 USD | 1.515 USD | 197.417 USD |
| 2030-01 | 321.800 USD | 1.519 USD | 199.767 USD |
| 2030-02 | 323.871 USD | 1.523 USD | 202.118 USD |
| 2030-03 | 325.955 USD | 1.527 USD | 204.468 USD |
| 2030-04 | 328.052 USD | 1.531 USD | 206.818 USD |
| 2030-05 | 330.163 USD | 1.535 USD | 209.168 USD |
| 2030-06 | 332.287 USD | 1.539 USD | 211.519 USD |
| 2030-07 | 334.425 USD | 1.544 USD | 213.869 USD |
| 2030-08 | 336.577 USD | 1.548 USD | 216.219 USD |
| 2030-09 | 338.742 USD | 1.552 USD | 218.569 USD |
| 2030-10 | 340.921 USD | 1.556 USD | 220.919 USD |
| 2030-11 | 343.115 USD | 1.560 USD | 223.270 USD |
| 2030-12 | 345.323 USD | 1.564 USD | 225.620 USD |
| 2031-01 | 347.545 USD | 1.569 USD | 227.970 USD |
| 2031-02 | 349.781 USD | 1.573 USD | 230.320 USD |
| 2031-03 | 352.031 USD | 1.577 USD | 232.670 USD |
| 2031-04 | 354.296 USD | 1.581 USD | 235.020 USD |
| 2031-05 | 356.576 USD | 1.586 USD | 235.020 USD |
| 2031-06 | 358.870 USD | 1.590 USD | 235.020 USD |
| 2031-07 | 361.179 USD | 1.594 USD | 235.020 USD |
| 2031-08 | 363.503 USD | 1.598 USD | 235.020 USD |
| 2031-09 | 365.841 USD | 1.603 USD | 235.020 USD |
| 2031-10 | 368.195 USD | 1.607 USD | 235.020 USD |
| 2031-11 | 370.564 USD | 1.611 USD | 235.020 USD |
| 2031-12 | 372.949 USD | 1.616 USD | 235.020 USD |
| 2032-01 | 375.348 USD | 1.620 USD | 235.020 USD |
| 2032-02 | 377.763 USD | 1.624 USD | 235.020 USD |
| 2032-03 | 380.194 USD | 1.629 USD | 235.020 USD |
| 2032-04 | 382.640 USD | 1.633 USD | 235.020 USD |
| 2032-05 | 385.102 USD | 1.638 USD | 235.020 USD |
| 2032-06 | 387.579 USD | 1.642 USD | 235.020 USD |
| 2032-07 | 390.073 USD | 1.646 USD | 235.020 USD |
| 2032-08 | 392.583 USD | 1.651 USD | 235.020 USD |
| 2032-09 | 395.109 USD | 1.655 USD | 235.020 USD |
| 2032-10 | 397.651 USD | 1.659 USD | 235.020 USD |
| 2032-11 | 400.209 USD | 1.664 USD | 235.020 USD |
| 2032-12 | 402.784 USD | 1.668 USD | 235.020 USD |
| 2033-01 | 405.376 USD | 1.673 USD | 235.020 USD |
| 2033-02 | 407.984 USD | 1.678 USD | 235.020 USD |
| 2033-03 | 410.609 USD | 1.682 USD | 235.020 USD |
| 2033-04 | 413.251 USD | 1.686 USD | 235.020 USD |
| 2033-05 | 415.910 USD | 1.691 USD | 235.020 USD |
| 2033-06 | 418.586 USD | 1.695 USD | 235.020 USD |
| 2033-07 | 421.279 USD | 1.700 USD | 235.020 USD |
| 2033-08 | 423.990 USD | 1.705 USD | 235.020 USD |
| 2033-09 | 426.717 USD | 1.709 USD | 235.020 USD |
| 2033-10 | 429.463 USD | 1.714 USD | 235.020 USD |
| 2033-11 | 432.226 USD | 1.718 USD | 235.020 USD |
| 2033-12 | 435.007 USD | 1.723 USD | 235.020 USD |
| 2034-01 | 437.806 USD | 1.728 USD | 235.020 USD |
| 2034-02 | 440.623 USD | 1.732 USD | 235.020 USD |
| 2034-03 | 443.458 USD | 1.737 USD | 235.020 USD |
| 2034-04 | 446.311 USD | 1.741 USD | 235.020 USD |
| 2034-05 | 449.183 USD | 1.746 USD | 235.020 USD |
| 2034-06 | 452.073 USD | 1.751 USD | 235.020 USD |
| 2034-07 | 454.981 USD | 1.755 USD | 235.020 USD |
| 2034-08 | 457.909 USD | 1.760 USD | 235.020 USD |
| 2034-09 | 460.855 USD | 1.765 USD | 235.020 USD |
| 2034-10 | 463.820 USD | 1.769 USD | 235.020 USD |
| 2034-11 | 466.804 USD | 1.774 USD | 235.020 USD |
| 2034-12 | 469.808 USD | 1.779 USD | 235.020 USD |
| 2035-01 | 472.831 USD | 1.784 USD | 235.020 USD |
| 2035-02 | 475.873 USD | 1.788 USD | 235.020 USD |
| 2035-03 | 478.935 USD | 1.793 USD | 235.020 USD |
| 2035-04 | 482.016 USD | 1.798 USD | 235.020 USD |
| 2035-05 | 485.117 USD | 1.803 USD | 235.020 USD |
| 2035-06 | 488.239 USD | 1.807 USD | 235.020 USD |
| 2035-07 | 491.380 USD | 1.812 USD | 235.020 USD |
| 2035-08 | 494.541 USD | 1.817 USD | 235.020 USD |
| 2035-09 | 497.723 USD | 1.822 USD | 235.020 USD |
| 2035-10 | 500.926 USD | 1.827 USD | 235.020 USD |
| 2035-11 | 504.149 USD | 1.832 USD | 235.020 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 235.021 USD | 0 USD | 49.354 USD |
| 2026 | 253.822 USD | 0 USD | 101.059 USD |
| 2027 | 274.128 USD | 0 USD | 141.012 USD |
| 2028 | 296.059 USD | 14.230 USD | 169.215 USD |
| 2029 | 319.743 USD | 17.910 USD | 197.417 USD |
| 2030 | 345.323 USD | 18.498 USD | 225.620 USD |
| 2031 | 372.949 USD | 19.105 USD | 235.020 USD |
| 2032 | 402.784 USD | 19.729 USD | 235.020 USD |
| 2033 | 435.007 USD | 20.374 USD | 235.020 USD |
| 2034 | 469.808 USD | 21.037 USD | 235.020 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.