logo-img

Samana Developers

Barari Lagoons - 2,5 Bedroom

18434

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 - 2,5 Bedroom

*Based on predicted numbers!

AED


USD

Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 2.249.000 AED 0 AED 472.290 AED
2026-01 2.263.470 AED 0 AED 494.780 AED
2026-02 2.278.033 AED 0 AED 517.270 AED
2026-03 2.292.690 AED 0 AED 539.760 AED
2026-04 2.307.441 AED 0 AED 562.250 AED
2026-05 2.322.287 AED 0 AED 584.740 AED
2026-06 2.337.229 AED 0 AED 607.230 AED
2026-07 2.352.267 AED 0 AED 629.720 AED
2026-08 2.367.401 AED 0 AED 652.210 AED
2026-09 2.382.633 AED 0 AED 674.700 AED
2026-10 2.397.963 AED 0 AED 697.190 AED
2026-11 2.413.392 AED 0 AED 944.580 AED
2026-12 2.428.920 AED 0 AED 967.070 AED
2027-01 2.444.547 AED 0 AED 989.560 AED
2027-02 2.460.276 AED 0 AED 1.012.050 AED
2027-03 2.476.105 AED 0 AED 1.034.540 AED
2027-04 2.492.036 AED 0 AED 1.057.030 AED
2027-05 2.508.070 AED 0 AED 1.191.970 AED
2027-06 2.524.207 AED 0 AED 1.214.460 AED
2027-07 2.540.448 AED 0 AED 1.236.950 AED
2027-08 2.556.793 AED 0 AED 1.259.440 AED
2027-09 2.573.244 AED 0 AED 1.281.930 AED
2027-10 2.589.800 AED 0 AED 1.304.420 AED
2027-11 2.606.463 AED 0 AED 1.326.910 AED
2027-12 2.623.233 AED 0 AED 1.349.400 AED
2028-01 2.640.111 AED 0 AED 1.371.890 AED
2028-02 2.657.098 AED 0 AED 1.394.380 AED
2028-03 2.674.193 AED 13.352 AED 1.416.870 AED
2028-04 2.691.399 AED 13.352 AED 1.439.360 AED
2028-05 2.708.716 AED 13.352 AED 1.461.850 AED
2028-06 2.726.144 AED 13.352 AED 1.484.340 AED
2028-07 2.743.684 AED 13.352 AED 1.506.830 AED
2028-08 2.761.337 AED 13.352 AED 1.529.320 AED
2028-09 2.779.103 AED 13.352 AED 1.551.810 AED
2028-10 2.796.984 AED 13.352 AED 1.574.300 AED
2028-11 2.814.980 AED 13.352 AED 1.596.790 AED
2028-12 2.833.092 AED 13.352 AED 1.619.280 AED
2029-01 2.851.320 AED 13.801 AED 1.641.770 AED
2029-02 2.869.665 AED 13.839 AED 1.664.260 AED
2029-03 2.888.129 AED 13.878 AED 1.686.750 AED
2029-04 2.906.711 AED 13.916 AED 1.709.240 AED
2029-05 2.925.413 AED 13.954 AED 1.731.730 AED
2029-06 2.944.235 AED 13.993 AED 1.754.220 AED
2029-07 2.963.179 AED 14.031 AED 1.776.710 AED
2029-08 2.982.244 AED 14.070 AED 1.799.200 AED
2029-09 3.001.432 AED 14.109 AED 1.821.690 AED
2029-10 3.020.743 AED 14.148 AED 1.844.180 AED
2029-11 3.040.179 AED 14.187 AED 1.866.670 AED
2029-12 3.059.739 AED 14.226 AED 1.889.160 AED
2030-01 3.079.426 AED 14.265 AED 1.911.650 AED
2030-02 3.099.239 AED 14.304 AED 1.934.140 AED
2030-03 3.119.179 AED 14.343 AED 1.956.630 AED
2030-04 3.139.248 AED 14.383 AED 1.979.120 AED
2030-05 3.159.446 AED 14.422 AED 2.001.610 AED
2030-06 3.179.774 AED 14.462 AED 2.024.100 AED
2030-07 3.200.233 AED 14.502 AED 2.046.590 AED
2030-08 3.220.823 AED 14.541 AED 2.069.080 AED
2030-09 3.241.546 AED 14.581 AED 2.091.570 AED
2030-10 3.262.402 AED 14.621 AED 2.114.060 AED
2030-11 3.283.393 AED 14.661 AED 2.136.550 AED
2030-12 3.304.518 AED 14.702 AED 2.159.040 AED
2031-01 3.325.780 AED 14.742 AED 2.181.530 AED
2031-02 3.347.178 AED 14.782 AED 2.204.020 AED
2031-03 3.368.714 AED 14.823 AED 2.226.510 AED
2031-04 3.390.388 AED 14.863 AED 2.249.000 AED
2031-05 3.412.202 AED 14.904 AED 2.249.000 AED
2031-06 3.434.156 AED 14.945 AED 2.249.000 AED
2031-07 3.456.252 AED 14.986 AED 2.249.000 AED
2031-08 3.478.489 AED 15.027 AED 2.249.000 AED
2031-09 3.500.870 AED 15.068 AED 2.249.000 AED
2031-10 3.523.395 AED 15.109 AED 2.249.000 AED
2031-11 3.546.064 AED 15.150 AED 2.249.000 AED
2031-12 3.568.880 AED 15.192 AED 2.249.000 AED
2032-01 3.591.842 AED 15.233 AED 2.249.000 AED
2032-02 3.614.952 AED 15.275 AED 2.249.000 AED
2032-03 3.638.211 AED 15.317 AED 2.249.000 AED
2032-04 3.661.619 AED 15.359 AED 2.249.000 AED
2032-05 3.685.178 AED 15.400 AED 2.249.000 AED
2032-06 3.708.889 AED 15.443 AED 2.249.000 AED
2032-07 3.732.752 AED 15.485 AED 2.249.000 AED
2032-08 3.756.769 AED 15.527 AED 2.249.000 AED
2032-09 3.780.940 AED 15.569 AED 2.249.000 AED
2032-10 3.805.266 AED 15.612 AED 2.249.000 AED
2032-11 3.829.750 AED 15.654 AED 2.249.000 AED
2032-12 3.854.390 AED 15.697 AED 2.249.000 AED
2033-01 3.879.190 AED 15.740 AED 2.249.000 AED
2033-02 3.904.148 AED 15.782 AED 2.249.000 AED
2033-03 3.929.268 AED 15.825 AED 2.249.000 AED
2033-04 3.954.549 AED 15.869 AED 2.249.000 AED
2033-05 3.979.993 AED 15.912 AED 2.249.000 AED
2033-06 4.005.600 AED 15.955 AED 2.249.000 AED
2033-07 4.031.372 AED 15.998 AED 2.249.000 AED
2033-08 4.057.310 AED 16.042 AED 2.249.000 AED
2033-09 4.083.415 AED 16.086 AED 2.249.000 AED
2033-10 4.109.688 AED 16.129 AED 2.249.000 AED
2033-11 4.136.130 AED 16.173 AED 2.249.000 AED
2033-12 4.162.742 AED 16.217 AED 2.249.000 AED
2034-01 4.189.525 AED 16.261 AED 2.249.000 AED
2034-02 4.216.480 AED 16.305 AED 2.249.000 AED
2034-03 4.243.609 AED 16.349 AED 2.249.000 AED
2034-04 4.270.913 AED 16.394 AED 2.249.000 AED
2034-05 4.298.392 AED 16.438 AED 2.249.000 AED
2034-06 4.326.048 AED 16.483 AED 2.249.000 AED
2034-07 4.353.882 AED 16.528 AED 2.249.000 AED
2034-08 4.381.895 AED 16.572 AED 2.249.000 AED
2034-09 4.410.088 AED 16.617 AED 2.249.000 AED
2034-10 4.438.463 AED 16.662 AED 2.249.000 AED
2034-11 4.467.020 AED 16.708 AED 2.249.000 AED
2034-12 4.495.761 AED 16.753 AED 2.249.000 AED
2035-01 4.524.687 AED 16.798 AED 2.249.000 AED
2035-02 4.553.799 AED 16.844 AED 2.249.000 AED
2035-03 4.583.098 AED 16.889 AED 2.249.000 AED
2035-04 4.612.586 AED 16.935 AED 2.249.000 AED
2035-05 4.642.263 AED 16.981 AED 2.249.000 AED
2035-06 4.672.132 AED 17.027 AED 2.249.000 AED
2035-07 4.702.192 AED 17.073 AED 2.249.000 AED
2035-08 4.732.446 AED 17.119 AED 2.249.000 AED
2035-09 4.762.895 AED 17.165 AED 2.249.000 AED
2035-10 4.793.540 AED 17.212 AED 2.249.000 AED
2035-11 4.824.382 AED 17.258 AED 2.249.000 AED
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 2.249.000 AED 0 AED 472.290 AED
2026 2.428.920 AED 0 AED 967.070 AED
2027 2.623.233 AED 0 AED 1.349.400 AED
2028 2.833.092 AED 133.520 AED 1.619.280 AED
2029 3.059.739 AED 168.152 AED 1.889.160 AED
2030 3.304.518 AED 173.787 AED 2.159.040 AED
2031 3.568.880 AED 179.591 AED 2.249.000 AED
2032 3.854.390 AED 185.571 AED 2.249.000 AED
2033 4.162.742 AED 191.728 AED 2.249.000 AED
2034 4.495.761 AED 198.070 AED 2.249.000 AED
Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 607.230 USD 0 USD 127.518 USD
2026-01 611.136 USD 0 USD 133.590 USD
2026-02 615.068 USD 0 USD 139.662 USD
2026-03 619.026 USD 0 USD 145.735 USD
2026-04 623.009 USD 0 USD 151.807 USD
2026-05 627.017 USD 0 USD 157.879 USD
2026-06 631.051 USD 0 USD 163.952 USD
2026-07 635.112 USD 0 USD 170.024 USD
2026-08 639.198 USD 0 USD 176.096 USD
2026-09 643.310 USD 0 USD 182.168 USD
2026-10 647.450 USD 0 USD 188.241 USD
2026-11 651.615 USD 0 USD 255.036 USD
2026-12 655.808 USD 0 USD 261.108 USD
2027-01 660.027 USD 0 USD 267.181 USD
2027-02 664.274 USD 0 USD 273.253 USD
2027-03 668.548 USD 0 USD 279.325 USD
2027-04 672.849 USD 0 USD 285.398 USD
2027-05 677.178 USD 0 USD 321.831 USD
2027-06 681.535 USD 0 USD 327.904 USD
2027-07 685.920 USD 0 USD 333.976 USD
2027-08 690.334 USD 0 USD 340.048 USD
2027-09 694.775 USD 0 USD 346.121 USD
2027-10 699.246 USD 0 USD 352.193 USD
2027-11 703.745 USD 0 USD 358.265 USD
2027-12 708.272 USD 0 USD 364.337 USD
2028-01 712.829 USD 0 USD 370.410 USD
2028-02 717.416 USD 0 USD 376.482 USD
2028-03 722.032 USD 3.605 USD 382.554 USD
2028-04 726.677 USD 3.605 USD 388.627 USD
2028-05 731.353 USD 3.605 USD 394.699 USD
2028-06 736.058 USD 3.605 USD 400.771 USD
2028-07 740.794 USD 3.605 USD 406.844 USD
2028-08 745.560 USD 3.605 USD 412.916 USD
2028-09 750.357 USD 3.605 USD 418.988 USD
2028-10 755.185 USD 3.605 USD 425.060 USD
2028-11 760.044 USD 3.605 USD 431.133 USD
2028-12 764.934 USD 3.605 USD 437.205 USD
2029-01 769.856 USD 3.726 USD 443.277 USD
2029-02 774.809 USD 3.736 USD 449.350 USD
2029-03 779.794 USD 3.747 USD 455.422 USD
2029-04 784.811 USD 3.757 USD 461.494 USD
2029-05 789.861 USD 3.767 USD 467.567 USD
2029-06 794.943 USD 3.778 USD 473.639 USD
2029-07 800.058 USD 3.788 USD 479.711 USD
2029-08 805.205 USD 3.798 USD 485.783 USD
2029-09 810.386 USD 3.809 USD 491.856 USD
2029-10 815.600 USD 3.819 USD 497.928 USD
2029-11 820.848 USD 3.830 USD 504.000 USD
2029-12 826.129 USD 3.841 USD 510.073 USD
2030-01 831.445 USD 3.851 USD 516.145 USD
2030-02 836.794 USD 3.862 USD 522.217 USD
2030-03 842.178 USD 3.872 USD 528.290 USD
2030-04 847.596 USD 3.883 USD 534.362 USD
2030-05 853.050 USD 3.893 USD 540.434 USD
2030-06 858.538 USD 3.904 USD 546.506 USD
2030-07 864.062 USD 3.915 USD 552.579 USD
2030-08 869.622 USD 3.926 USD 558.651 USD
2030-09 875.217 USD 3.936 USD 564.723 USD
2030-10 880.848 USD 3.947 USD 570.796 USD
2030-11 886.516 USD 3.958 USD 576.868 USD
2030-12 892.219 USD 3.969 USD 582.940 USD
2031-01 897.960 USD 3.980 USD 589.013 USD
2031-02 903.738 USD 3.991 USD 595.085 USD
2031-03 909.552 USD 4.002 USD 601.157 USD
2031-04 915.404 USD 4.013 USD 607.230 USD
2031-05 921.294 USD 4.024 USD 607.230 USD
2031-06 927.222 USD 4.035 USD 607.230 USD
2031-07 933.188 USD 4.046 USD 607.230 USD
2031-08 939.192 USD 4.057 USD 607.230 USD
2031-09 945.234 USD 4.068 USD 607.230 USD
2031-10 951.316 USD 4.079 USD 607.230 USD
2031-11 957.437 USD 4.090 USD 607.230 USD
2031-12 963.597 USD 4.101 USD 607.230 USD
2032-01 969.797 USD 4.112 USD 607.230 USD
2032-02 976.037 USD 4.124 USD 607.230 USD
2032-03 982.316 USD 4.135 USD 607.230 USD
2032-04 988.637 USD 4.146 USD 607.230 USD
2032-05 994.998 USD 4.158 USD 607.230 USD
2032-06 1.001.400 USD 4.169 USD 607.230 USD
2032-07 1.007.843 USD 4.180 USD 607.230 USD
2032-08 1.014.327 USD 4.192 USD 607.230 USD
2032-09 1.020.853 USD 4.203 USD 607.230 USD
2032-10 1.027.421 USD 4.215 USD 607.230 USD
2032-11 1.034.032 USD 4.226 USD 607.230 USD
2032-12 1.040.685 USD 4.238 USD 607.230 USD
2033-01 1.047.381 USD 4.249 USD 607.230 USD
2033-02 1.054.119 USD 4.261 USD 607.230 USD
2033-03 1.060.902 USD 4.272 USD 607.230 USD
2033-04 1.067.728 USD 4.284 USD 607.230 USD
2033-05 1.074.598 USD 4.296 USD 607.230 USD
2033-06 1.081.512 USD 4.307 USD 607.230 USD
2033-07 1.088.470 USD 4.319 USD 607.230 USD
2033-08 1.095.473 USD 4.331 USD 607.230 USD
2033-09 1.102.522 USD 4.343 USD 607.230 USD
2033-10 1.109.615 USD 4.354 USD 607.230 USD
2033-11 1.116.755 USD 4.366 USD 607.230 USD
2033-12 1.123.940 USD 4.378 USD 607.230 USD
2034-01 1.131.171 USD 4.390 USD 607.230 USD
2034-02 1.138.449 USD 4.402 USD 607.230 USD
2034-03 1.145.774 USD 4.414 USD 607.230 USD
2034-04 1.153.146 USD 4.426 USD 607.230 USD
2034-05 1.160.565 USD 4.438 USD 607.230 USD
2034-06 1.168.032 USD 4.450 USD 607.230 USD
2034-07 1.175.548 USD 4.462 USD 607.230 USD
2034-08 1.183.111 USD 4.474 USD 607.230 USD
2034-09 1.190.723 USD 4.486 USD 607.230 USD
2034-10 1.198.385 USD 4.498 USD 607.230 USD
2034-11 1.206.095 USD 4.511 USD 607.230 USD
2034-12 1.213.855 USD 4.523 USD 607.230 USD
2035-01 1.221.665 USD 4.535 USD 607.230 USD
2035-02 1.229.525 USD 4.547 USD 607.230 USD
2035-03 1.237.436 USD 4.560 USD 607.230 USD
2035-04 1.245.398 USD 4.572 USD 607.230 USD
2035-05 1.253.411 USD 4.584 USD 607.230 USD
2035-06 1.261.475 USD 4.597 USD 607.230 USD
2035-07 1.269.591 USD 4.609 USD 607.230 USD
2035-08 1.277.760 USD 4.622 USD 607.230 USD
2035-09 1.285.981 USD 4.634 USD 607.230 USD
2035-10 1.294.255 USD 4.647 USD 607.230 USD
2035-11 1.302.583 USD 4.659 USD 607.230 USD
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 607.230 USD 0 USD 127.518 USD
2026 655.808 USD 0 USD 261.108 USD
2027 708.272 USD 0 USD 364.337 USD
2028 764.934 USD 36.050 USD 437.205 USD
2029 826.129 USD 45.396 USD 510.073 USD
2030 892.219 USD 46.916 USD 582.940 USD
2031 963.597 USD 48.486 USD 607.230 USD
2032 1.040.685 USD 50.098 USD 607.230 USD
2033 1.123.940 USD 51.760 USD 607.230 USD
2034 1.213.855 USD 53.474 USD 607.230 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.