logo-img

Samana Developers

Lake Views 2 - One Bedroom

18708

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 Lake Views 2 - One Bedroom

*Based on predicted numbers!

AED


USD

Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 1.238.075 AED 0 AED 259.995 AED
2026-01 1.246.040 AED 0 AED 272.376 AED
2026-02 1.254.057 AED 0 AED 284.757 AED
2026-03 1.262.126 AED 0 AED 297.138 AED
2026-04 1.270.247 AED 0 AED 309.518 AED
2026-05 1.278.419 AED 0 AED 321.899 AED
2026-06 1.286.645 AED 0 AED 334.280 AED
2026-07 1.294.923 AED 0 AED 346.661 AED
2026-08 1.303.255 AED 0 AED 359.041 AED
2026-09 1.311.640 AED 0 AED 371.422 AED
2026-10 1.320.079 AED 0 AED 383.803 AED
2026-11 1.328.572 AED 0 AED 519.991 AED
2026-12 1.337.121 AED 0 AED 532.372 AED
2027-01 1.345.724 AED 0 AED 544.753 AED
2027-02 1.354.382 AED 0 AED 557.133 AED
2027-03 1.363.096 AED 0 AED 569.514 AED
2027-04 1.371.866 AED 0 AED 581.895 AED
2027-05 1.380.693 AED 0 AED 656.179 AED
2027-06 1.389.576 AED 0 AED 668.560 AED
2027-07 1.398.517 AED 0 AED 680.941 AED
2027-08 1.407.515 AED 0 AED 693.322 AED
2027-09 1.416.571 AED 7.401 AED 705.702 AED
2027-10 1.425.685 AED 7.401 AED 718.083 AED
2027-11 1.434.858 AED 7.401 AED 730.464 AED
2027-12 1.444.090 AED 7.401 AED 742.845 AED
2028-01 1.453.382 AED 7.648 AED 755.225 AED
2028-02 1.462.733 AED 7.669 AED 767.606 AED
2028-03 1.472.144 AED 7.690 AED 779.987 AED
2028-04 1.481.616 AED 7.712 AED 792.368 AED
2028-05 1.491.148 AED 7.733 AED 804.748 AED
2028-06 1.500.743 AED 7.754 AED 817.129 AED
2028-07 1.510.398 AED 7.775 AED 829.510 AED
2028-08 1.520.116 AED 7.796 AED 841.891 AED
2028-09 1.529.897 AED 7.818 AED 854.271 AED
2028-10 1.539.740 AED 7.839 AED 866.652 AED
2028-11 1.549.647 AED 7.860 AED 879.033 AED
2028-12 1.559.617 AED 7.882 AED 891.414 AED
2029-01 1.569.652 AED 7.903 AED 903.794 AED
2029-02 1.579.751 AED 7.925 AED 916.175 AED
2029-03 1.589.915 AED 7.947 AED 928.556 AED
2029-04 1.600.145 AED 7.968 AED 940.937 AED
2029-05 1.610.440 AED 7.990 AED 953.317 AED
2029-06 1.620.802 AED 8.012 AED 965.698 AED
2029-07 1.631.230 AED 8.034 AED 978.079 AED
2029-08 1.641.726 AED 8.056 AED 990.460 AED
2029-09 1.652.289 AED 8.078 AED 1.002.840 AED
2029-10 1.662.919 AED 8.100 AED 1.015.221 AED
2029-11 1.673.619 AED 8.122 AED 1.027.602 AED
2029-12 1.684.387 AED 8.144 AED 1.039.983 AED
2030-01 1.695.224 AED 8.166 AED 1.052.363 AED
2030-02 1.706.131 AED 8.188 AED 1.064.744 AED
2030-03 1.717.109 AED 8.211 AED 1.077.125 AED
2030-04 1.728.157 AED 8.233 AED 1.089.506 AED
2030-05 1.739.276 AED 8.255 AED 1.101.886 AED
2030-06 1.750.466 AED 8.278 AED 1.114.267 AED
2030-07 1.761.729 AED 8.300 AED 1.126.648 AED
2030-08 1.773.064 AED 8.323 AED 1.139.029 AED
2030-09 1.784.472 AED 8.346 AED 1.151.409 AED
2030-10 1.795.953 AED 8.368 AED 1.163.790 AED
2030-11 1.807.508 AED 8.391 AED 1.176.171 AED
2030-12 1.819.138 AED 8.414 AED 1.188.552 AED
2031-01 1.830.842 AED 8.437 AED 1.200.932 AED
2031-02 1.842.622 AED 8.460 AED 1.213.313 AED
2031-03 1.854.477 AED 8.483 AED 1.225.694 AED
2031-04 1.866.409 AED 8.506 AED 1.238.075 AED
2031-05 1.878.418 AED 8.529 AED 1.238.075 AED
2031-06 1.890.504 AED 8.552 AED 1.238.075 AED
2031-07 1.902.667 AED 8.575 AED 1.238.075 AED
2031-08 1.914.909 AED 8.598 AED 1.238.075 AED
2031-09 1.927.230 AED 8.622 AED 1.238.075 AED
2031-10 1.939.629 AED 8.645 AED 1.238.075 AED
2031-11 1.952.109 AED 8.668 AED 1.238.075 AED
2031-12 1.964.669 AED 8.692 AED 1.238.075 AED
2032-01 1.977.310 AED 8.715 AED 1.238.075 AED
2032-02 1.990.032 AED 8.739 AED 1.238.075 AED
2032-03 2.002.836 AED 8.763 AED 1.238.075 AED
2032-04 2.015.722 AED 8.786 AED 1.238.075 AED
2032-05 2.028.691 AED 8.810 AED 1.238.075 AED
2032-06 2.041.744 AED 8.834 AED 1.238.075 AED
2032-07 2.054.881 AED 8.858 AED 1.238.075 AED
2032-08 2.068.102 AED 8.882 AED 1.238.075 AED
2032-09 2.081.408 AED 8.906 AED 1.238.075 AED
2032-10 2.094.800 AED 8.930 AED 1.238.075 AED
2032-11 2.108.278 AED 8.954 AED 1.238.075 AED
2032-12 2.121.842 AED 8.978 AED 1.238.075 AED
2033-01 2.135.494 AED 9.003 AED 1.238.075 AED
2033-02 2.149.234 AED 9.027 AED 1.238.075 AED
2033-03 2.163.063 AED 9.051 AED 1.238.075 AED
2033-04 2.176.980 AED 9.076 AED 1.238.075 AED
2033-05 2.190.987 AED 9.100 AED 1.238.075 AED
2033-06 2.205.083 AED 9.125 AED 1.238.075 AED
2033-07 2.219.271 AED 9.149 AED 1.238.075 AED
2033-08 2.233.550 AED 9.174 AED 1.238.075 AED
2033-09 2.247.921 AED 9.199 AED 1.238.075 AED
2033-10 2.262.384 AED 9.223 AED 1.238.075 AED
2033-11 2.276.940 AED 9.248 AED 1.238.075 AED
2033-12 2.291.590 AED 9.273 AED 1.238.075 AED
2034-01 2.306.334 AED 9.298 AED 1.238.075 AED
2034-02 2.321.173 AED 9.323 AED 1.238.075 AED
2034-03 2.336.108 AED 9.348 AED 1.238.075 AED
2034-04 2.351.138 AED 9.373 AED 1.238.075 AED
2034-05 2.366.265 AED 9.399 AED 1.238.075 AED
2034-06 2.381.490 AED 9.424 AED 1.238.075 AED
2034-07 2.396.813 AED 9.449 AED 1.238.075 AED
2034-08 2.412.234 AED 9.475 AED 1.238.075 AED
2034-09 2.427.754 AED 9.500 AED 1.238.075 AED
2034-10 2.443.375 AED 9.526 AED 1.238.075 AED
2034-11 2.459.095 AED 9.551 AED 1.238.075 AED
2034-12 2.474.917 AED 9.577 AED 1.238.075 AED
2035-01 2.490.841 AED 9.603 AED 1.238.075 AED
2035-02 2.506.867 AED 9.628 AED 1.238.075 AED
2035-03 2.522.996 AED 9.654 AED 1.238.075 AED
2035-04 2.539.229 AED 9.680 AED 1.238.075 AED
2035-05 2.555.567 AED 9.706 AED 1.238.075 AED
2035-06 2.572.009 AED 9.732 AED 1.238.075 AED
2035-07 2.588.558 AED 9.758 AED 1.238.075 AED
2035-08 2.605.213 AED 9.785 AED 1.238.075 AED
2035-09 2.621.975 AED 9.811 AED 1.238.075 AED
2035-10 2.638.845 AED 9.837 AED 1.238.075 AED
2035-11 2.655.823 AED 9.863 AED 1.238.075 AED
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 1.238.075 AED 0 AED 259.995 AED
2026 1.337.121 AED 0 AED 532.372 AED
2027 1.444.090 AED 29.604 AED 742.845 AED
2028 1.559.617 AED 93.176 AED 891.414 AED
2029 1.684.387 AED 96.279 AED 1.039.983 AED
2030 1.819.138 AED 99.473 AED 1.188.552 AED
2031 1.964.669 AED 102.767 AED 1.238.075 AED
2032 2.121.842 AED 106.155 AED 1.238.075 AED
2033 2.291.590 AED 109.648 AED 1.238.075 AED
2034 2.474.917 AED 113.243 AED 1.238.075 AED
Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 334.280 USD 0 USD 70.198 USD
2026-01 336.430 USD 0 USD 73.541 USD
2026-02 338.595 USD 0 USD 76.884 USD
2026-03 340.774 USD 0 USD 80.227 USD
2026-04 342.966 USD 0 USD 83.569 USD
2026-05 345.173 USD 0 USD 86.912 USD
2026-06 347.394 USD 0 USD 90.255 USD
2026-07 349.629 USD 0 USD 93.598 USD
2026-08 351.878 USD 0 USD 96.941 USD
2026-09 354.142 USD 0 USD 100.283 USD
2026-10 356.421 USD 0 USD 103.626 USD
2026-11 358.714 USD 0 USD 140.397 USD
2026-12 361.022 USD 0 USD 143.740 USD
2027-01 363.345 USD 0 USD 147.083 USD
2027-02 365.683 USD 0 USD 150.425 USD
2027-03 368.035 USD 0 USD 153.768 USD
2027-04 370.403 USD 0 USD 157.111 USD
2027-05 372.787 USD 0 USD 177.168 USD
2027-06 375.185 USD 0 USD 180.511 USD
2027-07 377.599 USD 0 USD 183.854 USD
2027-08 380.029 USD 0 USD 187.196 USD
2027-09 382.474 USD 1.998 USD 190.539 USD
2027-10 384.934 USD 1.998 USD 193.882 USD
2027-11 387.411 USD 1.998 USD 197.225 USD
2027-12 389.904 USD 1.998 USD 200.568 USD
2028-01 392.413 USD 2.064 USD 203.910 USD
2028-02 394.937 USD 2.070 USD 207.253 USD
2028-03 397.478 USD 2.076 USD 210.596 USD
2028-04 400.036 USD 2.082 USD 213.939 USD
2028-05 402.609 USD 2.087 USD 217.281 USD
2028-06 405.200 USD 2.093 USD 220.624 USD
2028-07 407.807 USD 2.099 USD 223.967 USD
2028-08 410.431 USD 2.104 USD 227.310 USD
2028-09 413.072 USD 2.110 USD 230.653 USD
2028-10 415.729 USD 2.116 USD 233.996 USD
2028-11 418.404 USD 2.122 USD 237.338 USD
2028-12 421.096 USD 2.128 USD 240.681 USD
2029-01 423.806 USD 2.133 USD 244.024 USD
2029-02 426.532 USD 2.139 USD 247.367 USD
2029-03 429.277 USD 2.145 USD 250.710 USD
2029-04 432.039 USD 2.151 USD 254.052 USD
2029-05 434.818 USD 2.157 USD 257.395 USD
2029-06 437.616 USD 2.163 USD 260.738 USD
2029-07 440.432 USD 2.169 USD 264.081 USD
2029-08 443.266 USD 2.175 USD 267.424 USD
2029-09 446.118 USD 2.181 USD 270.766 USD
2029-10 448.988 USD 2.187 USD 274.109 USD
2029-11 451.877 USD 2.192 USD 277.452 USD
2029-12 454.784 USD 2.198 USD 280.795 USD
2030-01 457.710 USD 2.204 USD 284.138 USD
2030-02 460.655 USD 2.210 USD 287.480 USD
2030-03 463.619 USD 2.216 USD 290.823 USD
2030-04 466.602 USD 2.222 USD 294.166 USD
2030-05 469.604 USD 2.228 USD 297.509 USD
2030-06 472.625 USD 2.235 USD 300.852 USD
2030-07 475.666 USD 2.241 USD 304.194 USD
2030-08 478.727 USD 2.247 USD 307.537 USD
2030-09 481.807 USD 2.253 USD 310.880 USD
2030-10 484.907 USD 2.259 USD 314.223 USD
2030-11 488.027 USD 2.265 USD 317.566 USD
2030-12 491.167 USD 2.271 USD 320.909 USD
2031-01 494.327 USD 2.277 USD 324.251 USD
2031-02 497.507 USD 2.284 USD 327.594 USD
2031-03 500.708 USD 2.290 USD 330.937 USD
2031-04 503.930 USD 2.296 USD 334.280 USD
2031-05 507.172 USD 2.302 USD 334.280 USD
2031-06 510.436 USD 2.309 USD 334.280 USD
2031-07 513.720 USD 2.315 USD 334.280 USD
2031-08 517.025 USD 2.321 USD 334.280 USD
2031-09 520.352 USD 2.327 USD 334.280 USD
2031-10 523.699 USD 2.334 USD 334.280 USD
2031-11 527.069 USD 2.340 USD 334.280 USD
2031-12 530.460 USD 2.346 USD 334.280 USD
2032-01 533.873 USD 2.353 USD 334.280 USD
2032-02 537.308 USD 2.359 USD 334.280 USD
2032-03 540.765 USD 2.366 USD 334.280 USD
2032-04 544.244 USD 2.372 USD 334.280 USD
2032-05 547.746 USD 2.378 USD 334.280 USD
2032-06 551.270 USD 2.385 USD 334.280 USD
2032-07 554.817 USD 2.391 USD 334.280 USD
2032-08 558.387 USD 2.398 USD 334.280 USD
2032-09 561.980 USD 2.404 USD 334.280 USD
2032-10 565.596 USD 2.411 USD 334.280 USD
2032-11 569.235 USD 2.417 USD 334.280 USD
2032-12 572.897 USD 2.424 USD 334.280 USD
2033-01 576.583 USD 2.430 USD 334.280 USD
2033-02 580.293 USD 2.437 USD 334.280 USD
2033-03 584.027 USD 2.443 USD 334.280 USD
2033-04 587.784 USD 2.450 USD 334.280 USD
2033-05 591.566 USD 2.457 USD 334.280 USD
2033-06 595.372 USD 2.463 USD 334.280 USD
2033-07 599.203 USD 2.470 USD 334.280 USD
2033-08 603.058 USD 2.476 USD 334.280 USD
2033-09 606.938 USD 2.483 USD 334.280 USD
2033-10 610.843 USD 2.490 USD 334.280 USD
2033-11 614.773 USD 2.496 USD 334.280 USD
2033-12 618.729 USD 2.503 USD 334.280 USD
2034-01 622.710 USD 2.510 USD 334.280 USD
2034-02 626.716 USD 2.517 USD 334.280 USD
2034-03 630.749 USD 2.523 USD 334.280 USD
2034-04 634.807 USD 2.530 USD 334.280 USD
2034-05 638.891 USD 2.537 USD 334.280 USD
2034-06 643.002 USD 2.544 USD 334.280 USD
2034-07 647.139 USD 2.551 USD 334.280 USD
2034-08 651.303 USD 2.558 USD 334.280 USD
2034-09 655.493 USD 2.565 USD 334.280 USD
2034-10 659.711 USD 2.572 USD 334.280 USD
2034-11 663.955 USD 2.578 USD 334.280 USD
2034-12 668.227 USD 2.585 USD 334.280 USD
2035-01 672.527 USD 2.592 USD 334.280 USD
2035-02 676.854 USD 2.599 USD 334.280 USD
2035-03 681.208 USD 2.606 USD 334.280 USD
2035-04 685.591 USD 2.613 USD 334.280 USD
2035-05 690.003 USD 2.620 USD 334.280 USD
2035-06 694.442 USD 2.627 USD 334.280 USD
2035-07 698.910 USD 2.634 USD 334.280 USD
2035-08 703.407 USD 2.641 USD 334.280 USD
2035-09 707.933 USD 2.648 USD 334.280 USD
2035-10 712.488 USD 2.655 USD 334.280 USD
2035-11 717.072 USD 2.663 USD 334.280 USD
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 334.280 USD 0 USD 70.198 USD
2026 361.022 USD 0 USD 143.740 USD
2027 389.904 USD 7.992 USD 200.568 USD
2028 421.096 USD 25.151 USD 240.681 USD
2029 454.784 USD 25.990 USD 280.795 USD
2030 491.167 USD 26.851 USD 320.909 USD
2031 530.460 USD 27.741 USD 334.280 USD
2032 572.897 USD 28.658 USD 334.280 USD
2033 618.729 USD 29.598 USD 334.280 USD
2034 668.227 USD 30.570 USD 334.280 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.