logo-img

Samana Developers

Lake Views 2 - Two Bedroom

18115

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 - Two Bedroom

*Based on predicted numbers!

AED


USD

Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 1.487.160 AED 0 AED 312.303 AED
2026-01 1.496.728 AED 0 AED 327.175 AED
2026-02 1.506.358 AED 0 AED 342.046 AED
2026-03 1.516.050 AED 0 AED 356.918 AED
2026-04 1.525.804 AED 0 AED 371.789 AED
2026-05 1.535.621 AED 0 AED 386.661 AED
2026-06 1.545.502 AED 0 AED 401.533 AED
2026-07 1.555.445 AED 0 AED 416.404 AED
2026-08 1.565.453 AED 0 AED 431.276 AED
2026-09 1.575.525 AED 0 AED 446.147 AED
2026-10 1.585.662 AED 0 AED 461.019 AED
2026-11 1.595.864 AED 0 AED 624.607 AED
2026-12 1.606.132 AED 0 AED 639.478 AED
2027-01 1.616.466 AED 0 AED 654.350 AED
2027-02 1.626.867 AED 0 AED 669.221 AED
2027-03 1.637.334 AED 0 AED 684.093 AED
2027-04 1.647.869 AED 0 AED 698.965 AED
2027-05 1.658.471 AED 0 AED 788.194 AED
2027-06 1.669.142 AED 0 AED 803.066 AED
2027-07 1.679.881 AED 0 AED 817.937 AED
2027-08 1.690.689 AED 0 AED 832.809 AED
2027-09 1.701.567 AED 8.336 AED 847.681 AED
2027-10 1.712.515 AED 8.336 AED 862.552 AED
2027-11 1.723.534 AED 8.336 AED 877.424 AED
2027-12 1.734.623 AED 8.336 AED 892.295 AED
2028-01 1.745.784 AED 8.634 AED 907.167 AED
2028-02 1.757.016 AED 8.659 AED 922.039 AED
2028-03 1.768.321 AED 8.684 AED 936.910 AED
2028-04 1.779.698 AED 8.710 AED 951.782 AED
2028-05 1.791.149 AED 8.735 AED 966.653 AED
2028-06 1.802.673 AED 8.760 AED 981.525 AED
2028-07 1.814.271 AED 8.786 AED 996.397 AED
2028-08 1.825.945 AED 8.811 AED 1.011.268 AED
2028-09 1.837.693 AED 8.837 AED 1.026.140 AED
2028-10 1.849.517 AED 8.863 AED 1.041.011 AED
2028-11 1.861.416 AED 8.889 AED 1.055.883 AED
2028-12 1.873.393 AED 8.914 AED 1.070.755 AED
2029-01 1.885.446 AED 8.940 AED 1.085.626 AED
2029-02 1.897.577 AED 8.966 AED 1.100.498 AED
2029-03 1.909.786 AED 8.992 AED 1.115.369 AED
2029-04 1.922.074 AED 9.018 AED 1.130.241 AED
2029-05 1.934.441 AED 9.044 AED 1.145.113 AED
2029-06 1.946.887 AED 9.071 AED 1.159.984 AED
2029-07 1.959.413 AED 9.097 AED 1.174.856 AED
2029-08 1.972.020 AED 9.123 AED 1.189.728 AED
2029-09 1.984.708 AED 9.150 AED 1.204.599 AED
2029-10 1.997.478 AED 9.176 AED 1.219.471 AED
2029-11 2.010.330 AED 9.203 AED 1.234.342 AED
2029-12 2.023.264 AED 9.229 AED 1.249.214 AED
2030-01 2.036.282 AED 9.256 AED 1.264.086 AED
2030-02 2.049.384 AED 9.282 AED 1.278.957 AED
2030-03 2.062.569 AED 9.309 AED 1.293.829 AED
2030-04 2.075.840 AED 9.336 AED 1.308.700 AED
2030-05 2.089.196 AED 9.363 AED 1.323.572 AED
2030-06 2.102.638 AED 9.390 AED 1.338.444 AED
2030-07 2.116.166 AED 9.417 AED 1.353.315 AED
2030-08 2.129.782 AED 9.444 AED 1.368.187 AED
2030-09 2.143.485 AED 9.471 AED 1.383.058 AED
2030-10 2.157.276 AED 9.499 AED 1.397.930 AED
2030-11 2.171.156 AED 9.526 AED 1.412.802 AED
2030-12 2.185.125 AED 9.553 AED 1.427.673 AED
2031-01 2.199.185 AED 9.581 AED 1.442.545 AED
2031-02 2.213.334 AED 9.608 AED 1.457.416 AED
2031-03 2.227.575 AED 9.636 AED 1.472.288 AED
2031-04 2.241.907 AED 9.664 AED 1.487.160 AED
2031-05 2.256.332 AED 9.691 AED 1.487.160 AED
2031-06 2.270.849 AED 9.719 AED 1.487.160 AED
2031-07 2.285.460 AED 9.747 AED 1.487.160 AED
2031-08 2.300.164 AED 9.775 AED 1.487.160 AED
2031-09 2.314.964 AED 9.803 AED 1.487.160 AED
2031-10 2.329.858 AED 9.831 AED 1.487.160 AED
2031-11 2.344.849 AED 9.859 AED 1.487.160 AED
2031-12 2.359.936 AED 9.887 AED 1.487.160 AED
2032-01 2.375.119 AED 9.916 AED 1.487.160 AED
2032-02 2.390.401 AED 9.944 AED 1.487.160 AED
2032-03 2.405.781 AED 9.972 AED 1.487.160 AED
2032-04 2.421.260 AED 10.001 AED 1.487.160 AED
2032-05 2.436.838 AED 10.029 AED 1.487.160 AED
2032-06 2.452.517 AED 10.058 AED 1.487.160 AED
2032-07 2.468.297 AED 10.087 AED 1.487.160 AED
2032-08 2.484.178 AED 10.115 AED 1.487.160 AED
2032-09 2.500.161 AED 10.144 AED 1.487.160 AED
2032-10 2.516.247 AED 10.173 AED 1.487.160 AED
2032-11 2.532.437 AED 10.202 AED 1.487.160 AED
2032-12 2.548.730 AED 10.231 AED 1.487.160 AED
2033-01 2.565.129 AED 10.260 AED 1.487.160 AED
2033-02 2.581.633 AED 10.290 AED 1.487.160 AED
2033-03 2.598.243 AED 10.319 AED 1.487.160 AED
2033-04 2.614.961 AED 10.348 AED 1.487.160 AED
2033-05 2.631.785 AED 10.378 AED 1.487.160 AED
2033-06 2.648.718 AED 10.407 AED 1.487.160 AED
2033-07 2.665.760 AED 10.437 AED 1.487.160 AED
2033-08 2.682.912 AED 10.466 AED 1.487.160 AED
2033-09 2.700.174 AED 10.496 AED 1.487.160 AED
2033-10 2.717.547 AED 10.526 AED 1.487.160 AED
2033-11 2.735.032 AED 10.556 AED 1.487.160 AED
2033-12 2.752.629 AED 10.585 AED 1.487.160 AED
2034-01 2.770.339 AED 10.615 AED 1.487.160 AED
2034-02 2.788.164 AED 10.646 AED 1.487.160 AED
2034-03 2.806.103 AED 10.676 AED 1.487.160 AED
2034-04 2.824.158 AED 10.706 AED 1.487.160 AED
2034-05 2.842.328 AED 10.736 AED 1.487.160 AED
2034-06 2.860.616 AED 10.767 AED 1.487.160 AED
2034-07 2.879.021 AED 10.797 AED 1.487.160 AED
2034-08 2.897.545 AED 10.828 AED 1.487.160 AED
2034-09 2.916.188 AED 10.858 AED 1.487.160 AED
2034-10 2.934.951 AED 10.889 AED 1.487.160 AED
2034-11 2.953.834 AED 10.920 AED 1.487.160 AED
2034-12 2.972.839 AED 10.950 AED 1.487.160 AED
2035-01 2.991.967 AED 10.981 AED 1.487.160 AED
2035-02 3.011.217 AED 11.012 AED 1.487.160 AED
2035-03 3.030.591 AED 11.043 AED 1.487.160 AED
2035-04 3.050.090 AED 11.074 AED 1.487.160 AED
2035-05 3.069.715 AED 11.106 AED 1.487.160 AED
2035-06 3.089.465 AED 11.137 AED 1.487.160 AED
2035-07 3.109.343 AED 11.168 AED 1.487.160 AED
2035-08 3.129.348 AED 11.200 AED 1.487.160 AED
2035-09 3.149.483 AED 11.231 AED 1.487.160 AED
2035-10 3.169.747 AED 11.263 AED 1.487.160 AED
2035-11 3.190.141 AED 11.294 AED 1.487.160 AED
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 1.487.160 AED 0 AED 312.303 AED
2026 1.606.132 AED 0 AED 639.478 AED
2027 1.734.623 AED 33.344 AED 892.295 AED
2028 1.873.393 AED 105.282 AED 1.070.755 AED
2029 2.023.264 AED 109.009 AED 1.249.214 AED
2030 2.185.125 AED 112.846 AED 1.427.673 AED
2031 2.359.936 AED 116.801 AED 1.487.160 AED
2032 2.548.730 AED 120.872 AED 1.487.160 AED
2033 2.752.629 AED 125.068 AED 1.487.160 AED
2034 2.972.839 AED 129.388 AED 1.487.160 AED
Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 401.533 USD 0 USD 84.321 USD
2026-01 404.116 USD 0 USD 88.337 USD
2026-02 406.716 USD 0 USD 92.352 USD
2026-03 409.333 USD 0 USD 96.367 USD
2026-04 411.967 USD 0 USD 100.383 USD
2026-05 414.617 USD 0 USD 104.398 USD
2026-06 417.285 USD 0 USD 108.413 USD
2026-07 419.970 USD 0 USD 112.429 USD
2026-08 422.672 USD 0 USD 116.444 USD
2026-09 425.391 USD 0 USD 120.459 USD
2026-10 428.128 USD 0 USD 124.475 USD
2026-11 430.883 USD 0 USD 168.643 USD
2026-12 433.655 USD 0 USD 172.659 USD
2027-01 436.445 USD 0 USD 176.674 USD
2027-02 439.254 USD 0 USD 180.689 USD
2027-03 442.080 USD 0 USD 184.705 USD
2027-04 444.924 USD 0 USD 188.720 USD
2027-05 447.787 USD 0 USD 212.812 USD
2027-06 450.668 USD 0 USD 216.827 USD
2027-07 453.567 USD 0 USD 220.842 USD
2027-08 456.486 USD 0 USD 224.858 USD
2027-09 459.423 USD 2.250 USD 228.873 USD
2027-10 462.379 USD 2.250 USD 232.889 USD
2027-11 465.354 USD 2.250 USD 236.904 USD
2027-12 468.348 USD 2.250 USD 240.919 USD
2028-01 471.361 USD 2.331 USD 244.935 USD
2028-02 474.394 USD 2.337 USD 248.950 USD
2028-03 477.446 USD 2.344 USD 252.965 USD
2028-04 480.518 USD 2.351 USD 256.981 USD
2028-05 483.610 USD 2.358 USD 260.996 USD
2028-06 486.721 USD 2.365 USD 265.011 USD
2028-07 489.853 USD 2.372 USD 269.027 USD
2028-08 493.005 USD 2.378 USD 273.042 USD
2028-09 496.177 USD 2.385 USD 277.057 USD
2028-10 499.369 USD 2.393 USD 281.072 USD
2028-11 502.582 USD 2.400 USD 285.088 USD
2028-12 505.816 USD 2.406 USD 289.103 USD
2029-01 509.070 USD 2.413 USD 293.119 USD
2029-02 512.345 USD 2.420 USD 297.134 USD
2029-03 515.642 USD 2.427 USD 301.149 USD
2029-04 518.959 USD 2.434 USD 305.165 USD
2029-05 522.299 USD 2.441 USD 309.180 USD
2029-06 525.659 USD 2.449 USD 313.195 USD
2029-07 529.041 USD 2.456 USD 317.211 USD
2029-08 532.445 USD 2.463 USD 321.226 USD
2029-09 535.871 USD 2.470 USD 325.241 USD
2029-10 539.319 USD 2.477 USD 329.257 USD
2029-11 542.789 USD 2.484 USD 333.272 USD
2029-12 546.281 USD 2.491 USD 337.287 USD
2030-01 549.796 USD 2.499 USD 341.303 USD
2030-02 553.333 USD 2.506 USD 345.318 USD
2030-03 556.893 USD 2.513 USD 349.333 USD
2030-04 560.476 USD 2.520 USD 353.349 USD
2030-05 564.082 USD 2.528 USD 357.364 USD
2030-06 567.712 USD 2.535 USD 361.379 USD
2030-07 571.364 USD 2.542 USD 365.395 USD
2030-08 575.041 USD 2.549 USD 369.410 USD
2030-09 578.740 USD 2.557 USD 373.425 USD
2030-10 582.464 USD 2.564 USD 377.441 USD
2030-11 586.212 USD 2.572 USD 381.456 USD
2030-12 589.983 USD 2.579 USD 385.471 USD
2031-01 593.779 USD 2.586 USD 389.487 USD
2031-02 597.600 USD 2.594 USD 393.502 USD
2031-03 601.445 USD 2.601 USD 397.517 USD
2031-04 605.314 USD 2.609 USD 401.533 USD
2031-05 609.209 USD 2.616 USD 401.533 USD
2031-06 613.129 USD 2.624 USD 401.533 USD
2031-07 617.074 USD 2.631 USD 401.533 USD
2031-08 621.044 USD 2.639 USD 401.533 USD
2031-09 625.040 USD 2.646 USD 401.533 USD
2031-10 629.061 USD 2.654 USD 401.533 USD
2031-11 633.109 USD 2.661 USD 401.533 USD
2031-12 637.182 USD 2.669 USD 401.533 USD
2032-01 641.282 USD 2.677 USD 401.533 USD
2032-02 645.408 USD 2.684 USD 401.533 USD
2032-03 649.560 USD 2.692 USD 401.533 USD
2032-04 653.740 USD 2.700 USD 401.533 USD
2032-05 657.946 USD 2.707 USD 401.533 USD
2032-06 662.179 USD 2.715 USD 401.533 USD
2032-07 666.440 USD 2.723 USD 401.533 USD
2032-08 670.728 USD 2.731 USD 401.533 USD
2032-09 675.043 USD 2.738 USD 401.533 USD
2032-10 679.386 USD 2.746 USD 401.533 USD
2032-11 683.757 USD 2.754 USD 401.533 USD
2032-12 688.157 USD 2.762 USD 401.533 USD
2033-01 692.584 USD 2.770 USD 401.533 USD
2033-02 697.040 USD 2.778 USD 401.533 USD
2033-03 701.525 USD 2.786 USD 401.533 USD
2033-04 706.039 USD 2.793 USD 401.533 USD
2033-05 710.581 USD 2.802 USD 401.533 USD
2033-06 715.153 USD 2.809 USD 401.533 USD
2033-07 719.755 USD 2.817 USD 401.533 USD
2033-08 724.386 USD 2.825 USD 401.533 USD
2033-09 729.046 USD 2.833 USD 401.533 USD
2033-10 733.737 USD 2.842 USD 401.533 USD
2033-11 738.458 USD 2.850 USD 401.533 USD
2033-12 743.209 USD 2.857 USD 401.533 USD
2034-01 747.991 USD 2.866 USD 401.533 USD
2034-02 752.804 USD 2.874 USD 401.533 USD
2034-03 757.647 USD 2.882 USD 401.533 USD
2034-04 762.522 USD 2.890 USD 401.533 USD
2034-05 767.428 USD 2.898 USD 401.533 USD
2034-06 772.366 USD 2.907 USD 401.533 USD
2034-07 777.335 USD 2.915 USD 401.533 USD
2034-08 782.337 USD 2.923 USD 401.533 USD
2034-09 787.370 USD 2.931 USD 401.533 USD
2034-10 792.436 USD 2.940 USD 401.533 USD
2034-11 797.535 USD 2.948 USD 401.533 USD
2034-12 802.666 USD 2.956 USD 401.533 USD
2035-01 807.831 USD 2.964 USD 401.533 USD
2035-02 813.028 USD 2.973 USD 401.533 USD
2035-03 818.259 USD 2.981 USD 401.533 USD
2035-04 823.524 USD 2.989 USD 401.533 USD
2035-05 828.823 USD 2.998 USD 401.533 USD
2035-06 834.155 USD 3.006 USD 401.533 USD
2035-07 839.522 USD 3.015 USD 401.533 USD
2035-08 844.923 USD 3.024 USD 401.533 USD
2035-09 850.360 USD 3.032 USD 401.533 USD
2035-10 855.831 USD 3.041 USD 401.533 USD
2035-11 861.338 USD 3.049 USD 401.533 USD
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 401.533 USD 0 USD 84.321 USD
2026 433.655 USD 0 USD 172.659 USD
2027 468.348 USD 9.000 USD 240.919 USD
2028 505.816 USD 28.420 USD 289.103 USD
2029 546.281 USD 29.425 USD 337.287 USD
2030 589.983 USD 30.464 USD 385.471 USD
2031 637.182 USD 31.530 USD 401.533 USD
2032 688.157 USD 32.629 USD 401.533 USD
2033 743.209 USD 33.762 USD 401.533 USD
2034 802.666 USD 34.930 USD 401.533 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.