logo-img

Samana Developers

Barari Lagoons - Two Bedroom

17895

2025-04-16

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 - Two Bedroom

*Based on predicted numbers!

AED


USD

Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 1.495.000 AED 0 AED 313.950 AED
2026-01 1.504.618 AED 0 AED 328.900 AED
2026-02 1.514.299 AED 0 AED 343.850 AED
2026-03 1.524.042 AED 0 AED 358.800 AED
2026-04 1.533.848 AED 0 AED 373.750 AED
2026-05 1.543.717 AED 0 AED 388.700 AED
2026-06 1.553.649 AED 0 AED 403.650 AED
2026-07 1.563.645 AED 0 AED 418.600 AED
2026-08 1.573.706 AED 0 AED 433.550 AED
2026-09 1.583.831 AED 0 AED 448.500 AED
2026-10 1.594.022 AED 0 AED 463.450 AED
2026-11 1.604.278 AED 0 AED 627.900 AED
2026-12 1.614.600 AED 0 AED 642.850 AED
2027-01 1.624.988 AED 0 AED 657.800 AED
2027-02 1.635.443 AED 0 AED 672.750 AED
2027-03 1.645.966 AED 0 AED 687.700 AED
2027-04 1.656.556 AED 0 AED 702.650 AED
2027-05 1.667.214 AED 0 AED 792.350 AED
2027-06 1.677.941 AED 0 AED 807.300 AED
2027-07 1.688.737 AED 0 AED 822.250 AED
2027-08 1.699.602 AED 0 AED 837.200 AED
2027-09 1.710.538 AED 0 AED 852.150 AED
2027-10 1.721.543 AED 0 AED 867.100 AED
2027-11 1.732.620 AED 0 AED 882.050 AED
2027-12 1.743.768 AED 0 AED 897.000 AED
2028-01 1.754.987 AED 0 AED 911.950 AED
2028-02 1.766.279 AED 0 AED 926.900 AED
2028-03 1.777.643 AED 8.731 AED 941.850 AED
2028-04 1.789.080 AED 8.731 AED 956.800 AED
2028-05 1.800.591 AED 8.731 AED 971.750 AED
2028-06 1.812.176 AED 8.731 AED 986.700 AED
2028-07 1.823.836 AED 8.731 AED 1.001.650 AED
2028-08 1.835.571 AED 8.731 AED 1.016.600 AED
2028-09 1.847.381 AED 8.731 AED 1.031.550 AED
2028-10 1.859.267 AED 8.731 AED 1.046.500 AED
2028-11 1.871.229 AED 8.731 AED 1.061.450 AED
2028-12 1.883.269 AED 8.731 AED 1.076.400 AED
2029-01 1.895.386 AED 9.030 AED 1.091.350 AED
2029-02 1.907.581 AED 9.055 AED 1.106.300 AED
2029-03 1.919.854 AED 9.081 AED 1.121.250 AED
2029-04 1.932.207 AED 9.106 AED 1.136.200 AED
2029-05 1.944.639 AED 9.132 AED 1.151.150 AED
2029-06 1.957.151 AED 9.157 AED 1.166.100 AED
2029-07 1.969.743 AED 9.183 AED 1.181.050 AED
2029-08 1.982.416 AED 9.209 AED 1.196.000 AED
2029-09 1.995.171 AED 9.234 AED 1.210.950 AED
2029-10 2.008.008 AED 9.260 AED 1.225.900 AED
2029-11 2.020.928 AED 9.286 AED 1.240.850 AED
2029-12 2.033.930 AED 9.312 AED 1.255.800 AED
2030-01 2.047.017 AED 9.338 AED 1.270.750 AED
2030-02 2.060.187 AED 9.364 AED 1.285.700 AED
2030-03 2.073.443 AED 9.390 AED 1.300.650 AED
2030-04 2.086.783 AED 9.417 AED 1.315.600 AED
2030-05 2.100.210 AED 9.443 AED 1.330.550 AED
2030-06 2.113.723 AED 9.469 AED 1.345.500 AED
2030-07 2.127.322 AED 9.496 AED 1.360.450 AED
2030-08 2.141.010 AED 9.522 AED 1.375.400 AED
2030-09 2.154.785 AED 9.549 AED 1.390.350 AED
2030-10 2.168.649 AED 9.575 AED 1.405.300 AED
2030-11 2.182.602 AED 9.602 AED 1.420.250 AED
2030-12 2.196.645 AED 9.629 AED 1.435.200 AED
2031-01 2.210.778 AED 9.655 AED 1.450.150 AED
2031-02 2.225.002 AED 9.682 AED 1.465.100 AED
2031-03 2.239.318 AED 9.709 AED 1.480.050 AED
2031-04 2.253.726 AED 9.736 AED 1.495.000 AED
2031-05 2.268.227 AED 9.763 AED 1.495.000 AED
2031-06 2.282.820 AED 9.790 AED 1.495.000 AED
2031-07 2.297.508 AED 9.818 AED 1.495.000 AED
2031-08 2.312.290 AED 9.845 AED 1.495.000 AED
2031-09 2.327.168 AED 9.872 AED 1.495.000 AED
2031-10 2.342.141 AED 9.899 AED 1.495.000 AED
2031-11 2.357.210 AED 9.927 AED 1.495.000 AED
2031-12 2.372.377 AED 9.954 AED 1.495.000 AED
2032-01 2.387.641 AED 9.982 AED 1.495.000 AED
2032-02 2.403.003 AED 10.010 AED 1.495.000 AED
2032-03 2.418.464 AED 10.037 AED 1.495.000 AED
2032-04 2.434.024 AED 10.065 AED 1.495.000 AED
2032-05 2.449.685 AED 10.093 AED 1.495.000 AED
2032-06 2.465.446 AED 10.121 AED 1.495.000 AED
2032-07 2.481.309 AED 10.149 AED 1.495.000 AED
2032-08 2.497.274 AED 10.177 AED 1.495.000 AED
2032-09 2.513.341 AED 10.205 AED 1.495.000 AED
2032-10 2.529.512 AED 10.234 AED 1.495.000 AED
2032-11 2.545.787 AED 10.262 AED 1.495.000 AED
2032-12 2.562.167 AED 10.290 AED 1.495.000 AED
2033-01 2.578.652 AED 10.319 AED 1.495.000 AED
2033-02 2.595.243 AED 10.347 AED 1.495.000 AED
2033-03 2.611.941 AED 10.376 AED 1.495.000 AED
2033-04 2.628.746 AED 10.404 AED 1.495.000 AED
2033-05 2.645.660 AED 10.433 AED 1.495.000 AED
2033-06 2.662.682 AED 10.462 AED 1.495.000 AED
2033-07 2.679.814 AED 10.491 AED 1.495.000 AED
2033-08 2.697.056 AED 10.520 AED 1.495.000 AED
2033-09 2.714.409 AED 10.549 AED 1.495.000 AED
2033-10 2.731.873 AED 10.578 AED 1.495.000 AED
2033-11 2.749.450 AED 10.607 AED 1.495.000 AED
2033-12 2.767.140 AED 10.636 AED 1.495.000 AED
2034-01 2.784.944 AED 10.665 AED 1.495.000 AED
2034-02 2.802.862 AED 10.695 AED 1.495.000 AED
2034-03 2.820.896 AED 10.724 AED 1.495.000 AED
2034-04 2.839.046 AED 10.753 AED 1.495.000 AED
2034-05 2.857.312 AED 10.783 AED 1.495.000 AED
2034-06 2.875.696 AED 10.813 AED 1.495.000 AED
2034-07 2.894.199 AED 10.842 AED 1.495.000 AED
2034-08 2.912.820 AED 10.872 AED 1.495.000 AED
2034-09 2.931.561 AED 10.902 AED 1.495.000 AED
2034-10 2.950.423 AED 10.932 AED 1.495.000 AED
2034-11 2.969.406 AED 10.962 AED 1.495.000 AED
2034-12 2.988.511 AED 10.992 AED 1.495.000 AED
2035-01 3.007.740 AED 11.022 AED 1.495.000 AED
2035-02 3.027.091 AED 11.052 AED 1.495.000 AED
2035-03 3.046.568 AED 11.083 AED 1.495.000 AED
2035-04 3.066.170 AED 11.113 AED 1.495.000 AED
2035-05 3.085.897 AED 11.144 AED 1.495.000 AED
2035-06 3.105.752 AED 11.174 AED 1.495.000 AED
2035-07 3.125.735 AED 11.205 AED 1.495.000 AED
2035-08 3.145.846 AED 11.235 AED 1.495.000 AED
2035-09 3.166.086 AED 11.266 AED 1.495.000 AED
2035-10 3.186.457 AED 11.297 AED 1.495.000 AED
2035-11 3.206.959 AED 11.328 AED 1.495.000 AED
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 1.495.000 AED 0 AED 313.950 AED
2026 1.614.600 AED 0 AED 642.850 AED
2027 1.743.768 AED 0 AED 897.000 AED
2028 1.883.269 AED 87.310 AED 1.076.400 AED
2029 2.033.930 AED 110.045 AED 1.255.800 AED
2030 2.196.645 AED 113.794 AED 1.435.200 AED
2031 2.372.377 AED 117.650 AED 1.495.000 AED
2032 2.562.167 AED 121.625 AED 1.495.000 AED
2033 2.767.140 AED 125.722 AED 1.495.000 AED
2034 2.988.511 AED 129.935 AED 1.495.000 AED
Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 403.650 USD 0 USD 84.766 USD
2026-01 406.246 USD 0 USD 88.803 USD
2026-02 408.860 USD 0 USD 92.839 USD
2026-03 411.491 USD 0 USD 96.876 USD
2026-04 414.138 USD 0 USD 100.912 USD
2026-05 416.803 USD 0 USD 104.949 USD
2026-06 419.485 USD 0 USD 108.985 USD
2026-07 422.184 USD 0 USD 113.022 USD
2026-08 424.900 USD 0 USD 117.058 USD
2026-09 427.634 USD 0 USD 121.095 USD
2026-10 430.385 USD 0 USD 125.131 USD
2026-11 433.155 USD 0 USD 169.533 USD
2026-12 435.942 USD 0 USD 173.569 USD
2027-01 438.746 USD 0 USD 177.606 USD
2027-02 441.569 USD 0 USD 181.642 USD
2027-03 444.410 USD 0 USD 185.679 USD
2027-04 447.270 USD 0 USD 189.715 USD
2027-05 450.147 USD 0 USD 213.934 USD
2027-06 453.044 USD 0 USD 217.971 USD
2027-07 455.958 USD 0 USD 222.007 USD
2027-08 458.892 USD 0 USD 226.044 USD
2027-09 461.845 USD 0 USD 230.080 USD
2027-10 464.816 USD 0 USD 234.117 USD
2027-11 467.807 USD 0 USD 238.153 USD
2027-12 470.817 USD 0 USD 242.190 USD
2028-01 473.846 USD 0 USD 246.226 USD
2028-02 476.895 USD 0 USD 250.263 USD
2028-03 479.963 USD 2.357 USD 254.299 USD
2028-04 483.051 USD 2.357 USD 258.336 USD
2028-05 486.159 USD 2.357 USD 262.372 USD
2028-06 489.287 USD 2.357 USD 266.409 USD
2028-07 492.435 USD 2.357 USD 270.445 USD
2028-08 495.604 USD 2.357 USD 274.482 USD
2028-09 498.792 USD 2.357 USD 278.518 USD
2028-10 502.002 USD 2.357 USD 282.555 USD
2028-11 505.231 USD 2.357 USD 286.591 USD
2028-12 508.482 USD 2.357 USD 290.628 USD
2029-01 511.754 USD 2.438 USD 294.664 USD
2029-02 515.046 USD 2.444 USD 298.701 USD
2029-03 518.360 USD 2.451 USD 302.737 USD
2029-04 521.695 USD 2.458 USD 306.774 USD
2029-05 525.052 USD 2.465 USD 310.810 USD
2029-06 528.430 USD 2.472 USD 314.847 USD
2029-07 531.830 USD 2.479 USD 318.883 USD
2029-08 535.252 USD 2.486 USD 322.920 USD
2029-09 538.696 USD 2.493 USD 326.956 USD
2029-10 542.162 USD 2.500 USD 330.993 USD
2029-11 545.650 USD 2.507 USD 335.029 USD
2029-12 549.161 USD 2.514 USD 339.066 USD
2030-01 552.694 USD 2.521 USD 343.102 USD
2030-02 556.250 USD 2.528 USD 347.139 USD
2030-03 559.829 USD 2.535 USD 351.175 USD
2030-04 563.431 USD 2.542 USD 355.212 USD
2030-05 567.056 USD 2.549 USD 359.248 USD
2030-06 570.705 USD 2.556 USD 363.285 USD
2030-07 574.376 USD 2.563 USD 367.321 USD
2030-08 578.072 USD 2.570 USD 371.358 USD
2030-09 581.791 USD 2.578 USD 375.394 USD
2030-10 585.535 USD 2.585 USD 379.431 USD
2030-11 589.302 USD 2.592 USD 383.467 USD
2030-12 593.094 USD 2.599 USD 387.504 USD
2031-01 596.910 USD 2.606 USD 391.540 USD
2031-02 600.750 USD 2.614 USD 395.577 USD
2031-03 604.615 USD 2.621 USD 399.613 USD
2031-04 608.506 USD 2.628 USD 403.650 USD
2031-05 612.421 USD 2.636 USD 403.650 USD
2031-06 616.361 USD 2.643 USD 403.650 USD
2031-07 620.327 USD 2.650 USD 403.650 USD
2031-08 624.318 USD 2.658 USD 403.650 USD
2031-09 628.335 USD 2.665 USD 403.650 USD
2031-10 632.378 USD 2.672 USD 403.650 USD
2031-11 636.446 USD 2.680 USD 403.650 USD
2031-12 640.541 USD 2.687 USD 403.650 USD
2032-01 644.663 USD 2.695 USD 403.650 USD
2032-02 648.810 USD 2.702 USD 403.650 USD
2032-03 652.985 USD 2.709 USD 403.650 USD
2032-04 657.186 USD 2.717 USD 403.650 USD
2032-05 661.414 USD 2.725 USD 403.650 USD
2032-06 665.670 USD 2.732 USD 403.650 USD
2032-07 669.953 USD 2.740 USD 403.650 USD
2032-08 674.263 USD 2.747 USD 403.650 USD
2032-09 678.602 USD 2.755 USD 403.650 USD
2032-10 682.968 USD 2.763 USD 403.650 USD
2032-11 687.362 USD 2.770 USD 403.650 USD
2032-12 691.785 USD 2.778 USD 403.650 USD
2033-01 696.236 USD 2.786 USD 403.650 USD
2033-02 700.715 USD 2.793 USD 403.650 USD
2033-03 705.224 USD 2.801 USD 403.650 USD
2033-04 709.761 USD 2.809 USD 403.650 USD
2033-05 714.328 USD 2.816 USD 403.650 USD
2033-06 718.924 USD 2.824 USD 403.650 USD
2033-07 723.549 USD 2.832 USD 403.650 USD
2033-08 728.205 USD 2.840 USD 403.650 USD
2033-09 732.890 USD 2.848 USD 403.650 USD
2033-10 737.605 USD 2.856 USD 403.650 USD
2033-11 742.351 USD 2.863 USD 403.650 USD
2033-12 747.127 USD 2.871 USD 403.650 USD
2034-01 751.934 USD 2.879 USD 403.650 USD
2034-02 756.772 USD 2.887 USD 403.650 USD
2034-03 761.641 USD 2.895 USD 403.650 USD
2034-04 766.542 USD 2.903 USD 403.650 USD
2034-05 771.474 USD 2.911 USD 403.650 USD
2034-06 776.437 USD 2.919 USD 403.650 USD
2034-07 781.433 USD 2.927 USD 403.650 USD
2034-08 786.461 USD 2.935 USD 403.650 USD
2034-09 791.521 USD 2.943 USD 403.650 USD
2034-10 796.614 USD 2.951 USD 403.650 USD
2034-11 801.739 USD 2.959 USD 403.650 USD
2034-12 806.897 USD 2.967 USD 403.650 USD
2035-01 812.089 USD 2.975 USD 403.650 USD
2035-02 817.314 USD 2.984 USD 403.650 USD
2035-03 822.573 USD 2.992 USD 403.650 USD
2035-04 827.865 USD 3.000 USD 403.650 USD
2035-05 833.192 USD 3.008 USD 403.650 USD
2035-06 838.553 USD 3.016 USD 403.650 USD
2035-07 843.948 USD 3.025 USD 403.650 USD
2035-08 849.378 USD 3.033 USD 403.650 USD
2035-09 854.843 USD 3.041 USD 403.650 USD
2035-10 860.343 USD 3.050 USD 403.650 USD
2035-11 865.878 USD 3.058 USD 403.650 USD
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 403.650 USD 0 USD 84.766 USD
2026 435.942 USD 0 USD 173.569 USD
2027 470.817 USD 0 USD 242.190 USD
2028 508.482 USD 23.570 USD 290.628 USD
2029 549.161 USD 29.707 USD 339.066 USD
2030 593.094 USD 30.718 USD 387.504 USD
2031 640.541 USD 31.760 USD 403.650 USD
2032 691.785 USD 32.833 USD 403.650 USD
2033 747.127 USD 33.939 USD 403.650 USD
2034 806.897 USD 35.076 USD 403.650 USD
logo-img

Prioritize what really counts - invest in real estate driven by data!

Crafted for investors, inspired by the latest insights from top developers.

Contact Form

Direct contact to us

Dubai Property Calculator

info@dubaipropertycalculator.com

+971 58 564 9197 (Phone/WhatsApp)

Ready to turn your real estate goals into reality? Let’s talk!

No question is too small - the right answers can lead to big opportunities.

Contact us now and take the first step toward a smarter, more rewarding investment.