Calculate investment numbers:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 3 month
Percent: 10.00 % after 6 month
Percent: 10.00 % after 9 month
Percent: 10.00 % after 12 month
Percent: 10.00 % after 15 month
Percent: 10.00 % after 18 month
The amount to be paid at the time of the handover.
Calculated discounts:
Purchase Details for Aqua Flora - Post Handover Rental - Studio
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 904.000 AED | 0 AED | 180.800 AED |
| 2026-01 | 909.816 AED | 0 AED | 180.800 AED |
| 2026-02 | 915.670 AED | 0 AED | 271.200 AED |
| 2026-03 | 921.561 AED | 0 AED | 271.200 AED |
| 2026-04 | 927.490 AED | 0 AED | 271.200 AED |
| 2026-05 | 933.458 AED | 0 AED | 361.600 AED |
| 2026-06 | 939.464 AED | 0 AED | 361.600 AED |
| 2026-07 | 945.508 AED | 0 AED | 361.600 AED |
| 2026-08 | 951.592 AED | 0 AED | 452.000 AED |
| 2026-09 | 957.714 AED | 0 AED | 452.000 AED |
| 2026-10 | 963.876 AED | 0 AED | 452.000 AED |
| 2026-11 | 970.078 AED | 0 AED | 542.400 AED |
| 2026-12 | 976.320 AED | 0 AED | 542.400 AED |
| 2027-01 | 982.601 AED | 0 AED | 542.400 AED |
| 2027-02 | 988.923 AED | 0 AED | 632.800 AED |
| 2027-03 | 995.286 AED | 0 AED | 632.800 AED |
| 2027-04 | 1.001.690 AED | 0 AED | 632.800 AED |
| 2027-05 | 1.008.135 AED | 0 AED | 723.200 AED |
| 2027-06 | 1.014.621 AED | 0 AED | 723.200 AED |
| 2027-07 | 1.021.149 AED | 0 AED | 723.200 AED |
| 2027-08 | 1.027.719 AED | 0 AED | 723.200 AED |
| 2027-09 | 1.034.332 AED | 5.524 AED | 904.000 AED |
| 2027-10 | 1.040.987 AED | 5.524 AED | 904.000 AED |
| 2027-11 | 1.047.684 AED | 5.524 AED | 904.000 AED |
| 2027-12 | 1.054.425 AED | 5.524 AED | 904.000 AED |
| 2028-01 | 1.061.209 AED | 5.704 AED | 904.000 AED |
| 2028-02 | 1.068.037 AED | 5.720 AED | 904.000 AED |
| 2028-03 | 1.074.909 AED | 5.735 AED | 904.000 AED |
| 2028-04 | 1.081.825 AED | 5.751 AED | 904.000 AED |
| 2028-05 | 1.088.785 AED | 5.766 AED | 904.000 AED |
| 2028-06 | 1.095.791 AED | 5.781 AED | 904.000 AED |
| 2028-07 | 1.102.841 AED | 5.797 AED | 904.000 AED |
| 2028-08 | 1.109.937 AED | 5.812 AED | 904.000 AED |
| 2028-09 | 1.117.078 AED | 5.828 AED | 904.000 AED |
| 2028-10 | 1.124.265 AED | 5.844 AED | 904.000 AED |
| 2028-11 | 1.131.499 AED | 5.859 AED | 904.000 AED |
| 2028-12 | 1.138.779 AED | 5.875 AED | 904.000 AED |
| 2029-01 | 1.146.106 AED | 5.891 AED | 904.000 AED |
| 2029-02 | 1.153.480 AED | 5.906 AED | 904.000 AED |
| 2029-03 | 1.160.902 AED | 5.922 AED | 904.000 AED |
| 2029-04 | 1.168.371 AED | 5.938 AED | 904.000 AED |
| 2029-05 | 1.175.888 AED | 5.954 AED | 904.000 AED |
| 2029-06 | 1.183.454 AED | 5.970 AED | 904.000 AED |
| 2029-07 | 1.191.068 AED | 5.986 AED | 904.000 AED |
| 2029-08 | 1.198.732 AED | 6.002 AED | 904.000 AED |
| 2029-09 | 1.206.444 AED | 6.018 AED | 904.000 AED |
| 2029-10 | 1.214.207 AED | 6.034 AED | 904.000 AED |
| 2029-11 | 1.222.019 AED | 6.050 AED | 904.000 AED |
| 2029-12 | 1.229.882 AED | 6.066 AED | 904.000 AED |
| 2030-01 | 1.237.795 AED | 6.083 AED | 904.000 AED |
| 2030-02 | 1.245.759 AED | 6.099 AED | 904.000 AED |
| 2030-03 | 1.253.774 AED | 6.115 AED | 904.000 AED |
| 2030-04 | 1.261.841 AED | 6.131 AED | 904.000 AED |
| 2030-05 | 1.269.959 AED | 6.148 AED | 904.000 AED |
| 2030-06 | 1.278.130 AED | 6.164 AED | 904.000 AED |
| 2030-07 | 1.286.354 AED | 6.181 AED | 904.000 AED |
| 2030-08 | 1.294.630 AED | 6.197 AED | 904.000 AED |
| 2030-09 | 1.302.960 AED | 6.214 AED | 904.000 AED |
| 2030-10 | 1.311.343 AED | 6.230 AED | 904.000 AED |
| 2030-11 | 1.319.781 AED | 6.247 AED | 904.000 AED |
| 2030-12 | 1.328.272 AED | 6.263 AED | 904.000 AED |
| 2031-01 | 1.336.818 AED | 6.280 AED | 904.000 AED |
| 2031-02 | 1.345.419 AED | 6.297 AED | 904.000 AED |
| 2031-03 | 1.354.076 AED | 6.314 AED | 904.000 AED |
| 2031-04 | 1.362.788 AED | 6.330 AED | 904.000 AED |
| 2031-05 | 1.371.556 AED | 6.347 AED | 904.000 AED |
| 2031-06 | 1.380.381 AED | 6.364 AED | 904.000 AED |
| 2031-07 | 1.389.262 AED | 6.381 AED | 904.000 AED |
| 2031-08 | 1.398.201 AED | 6.398 AED | 904.000 AED |
| 2031-09 | 1.407.197 AED | 6.415 AED | 904.000 AED |
| 2031-10 | 1.416.251 AED | 6.432 AED | 904.000 AED |
| 2031-11 | 1.425.363 AED | 6.449 AED | 904.000 AED |
| 2031-12 | 1.434.534 AED | 6.466 AED | 904.000 AED |
| 2032-01 | 1.443.764 AED | 6.484 AED | 904.000 AED |
| 2032-02 | 1.453.053 AED | 6.501 AED | 904.000 AED |
| 2032-03 | 1.462.402 AED | 6.518 AED | 904.000 AED |
| 2032-04 | 1.471.811 AED | 6.535 AED | 904.000 AED |
| 2032-05 | 1.481.281 AED | 6.553 AED | 904.000 AED |
| 2032-06 | 1.490.811 AED | 6.570 AED | 904.000 AED |
| 2032-07 | 1.500.403 AED | 6.588 AED | 904.000 AED |
| 2032-08 | 1.510.057 AED | 6.605 AED | 904.000 AED |
| 2032-09 | 1.519.773 AED | 6.623 AED | 904.000 AED |
| 2032-10 | 1.529.551 AED | 6.640 AED | 904.000 AED |
| 2032-11 | 1.539.392 AED | 6.658 AED | 904.000 AED |
| 2032-12 | 1.549.297 AED | 6.675 AED | 904.000 AED |
| 2033-01 | 1.559.265 AED | 6.693 AED | 904.000 AED |
| 2033-02 | 1.569.297 AED | 6.711 AED | 904.000 AED |
| 2033-03 | 1.579.394 AED | 6.729 AED | 904.000 AED |
| 2033-04 | 1.589.556 AED | 6.747 AED | 904.000 AED |
| 2033-05 | 1.599.783 AED | 6.764 AED | 904.000 AED |
| 2033-06 | 1.610.076 AED | 6.782 AED | 904.000 AED |
| 2033-07 | 1.620.436 AED | 6.800 AED | 904.000 AED |
| 2033-08 | 1.630.862 AED | 6.818 AED | 904.000 AED |
| 2033-09 | 1.641.355 AED | 6.836 AED | 904.000 AED |
| 2033-10 | 1.651.915 AED | 6.854 AED | 904.000 AED |
| 2033-11 | 1.662.544 AED | 6.873 AED | 904.000 AED |
| 2033-12 | 1.673.240 AED | 6.891 AED | 904.000 AED |
| 2034-01 | 1.684.006 AED | 6.909 AED | 904.000 AED |
| 2034-02 | 1.694.841 AED | 6.927 AED | 904.000 AED |
| 2034-03 | 1.705.746 AED | 6.946 AED | 904.000 AED |
| 2034-04 | 1.716.721 AED | 6.964 AED | 904.000 AED |
| 2034-05 | 1.727.766 AED | 6.982 AED | 904.000 AED |
| 2034-06 | 1.738.882 AED | 7.001 AED | 904.000 AED |
| 2034-07 | 1.750.070 AED | 7.019 AED | 904.000 AED |
| 2034-08 | 1.761.330 AED | 7.038 AED | 904.000 AED |
| 2034-09 | 1.772.663 AED | 7.057 AED | 904.000 AED |
| 2034-10 | 1.784.068 AED | 7.075 AED | 904.000 AED |
| 2034-11 | 1.795.547 AED | 7.094 AED | 904.000 AED |
| 2034-12 | 1.807.100 AED | 7.113 AED | 904.000 AED |
| 2035-01 | 1.818.727 AED | 7.131 AED | 904.000 AED |
| 2035-02 | 1.830.428 AED | 7.150 AED | 904.000 AED |
| 2035-03 | 1.842.205 AED | 7.169 AED | 904.000 AED |
| 2035-04 | 1.854.058 AED | 7.188 AED | 904.000 AED |
| 2035-05 | 1.865.987 AED | 7.207 AED | 904.000 AED |
| 2035-06 | 1.877.993 AED | 7.226 AED | 904.000 AED |
| 2035-07 | 1.890.076 AED | 7.245 AED | 904.000 AED |
| 2035-08 | 1.902.237 AED | 7.264 AED | 904.000 AED |
| 2035-09 | 1.914.476 AED | 7.283 AED | 904.000 AED |
| 2035-10 | 1.926.794 AED | 7.303 AED | 904.000 AED |
| 2035-11 | 1.939.191 AED | 7.322 AED | 904.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 904.000 AED | 0 AED | 180.800 AED |
| 2026 | 976.320 AED | 0 AED | 542.400 AED |
| 2027 | 1.054.425 AED | 22.096 AED | 904.000 AED |
| 2028 | 1.138.779 AED | 69.472 AED | 904.000 AED |
| 2029 | 1.229.882 AED | 71.737 AED | 904.000 AED |
| 2030 | 1.328.272 AED | 74.072 AED | 904.000 AED |
| 2031 | 1.434.534 AED | 76.473 AED | 904.000 AED |
| 2032 | 1.549.297 AED | 78.950 AED | 904.000 AED |
| 2033 | 1.673.240 AED | 81.498 AED | 904.000 AED |
| 2034 | 1.807.100 AED | 84.125 AED | 904.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 244.080 USD | 0 USD | 48.816 USD |
| 2026-01 | 245.650 USD | 0 USD | 48.816 USD |
| 2026-02 | 247.230 USD | 0 USD | 73.224 USD |
| 2026-03 | 248.821 USD | 0 USD | 73.224 USD |
| 2026-04 | 250.422 USD | 0 USD | 73.224 USD |
| 2026-05 | 252.033 USD | 0 USD | 97.632 USD |
| 2026-06 | 253.655 USD | 0 USD | 97.632 USD |
| 2026-07 | 255.287 USD | 0 USD | 97.632 USD |
| 2026-08 | 256.929 USD | 0 USD | 122.040 USD |
| 2026-09 | 258.582 USD | 0 USD | 122.040 USD |
| 2026-10 | 260.246 USD | 0 USD | 122.040 USD |
| 2026-11 | 261.921 USD | 0 USD | 146.448 USD |
| 2026-12 | 263.606 USD | 0 USD | 146.448 USD |
| 2027-01 | 265.302 USD | 0 USD | 146.448 USD |
| 2027-02 | 267.009 USD | 0 USD | 170.856 USD |
| 2027-03 | 268.727 USD | 0 USD | 170.856 USD |
| 2027-04 | 270.456 USD | 0 USD | 170.856 USD |
| 2027-05 | 272.196 USD | 0 USD | 195.264 USD |
| 2027-06 | 273.947 USD | 0 USD | 195.264 USD |
| 2027-07 | 275.710 USD | 0 USD | 195.264 USD |
| 2027-08 | 277.484 USD | 0 USD | 195.264 USD |
| 2027-09 | 279.269 USD | 1.491 USD | 244.080 USD |
| 2027-10 | 281.066 USD | 1.491 USD | 244.080 USD |
| 2027-11 | 282.874 USD | 1.491 USD | 244.080 USD |
| 2027-12 | 284.694 USD | 1.491 USD | 244.080 USD |
| 2028-01 | 286.526 USD | 1.540 USD | 244.080 USD |
| 2028-02 | 288.369 USD | 1.544 USD | 244.080 USD |
| 2028-03 | 290.225 USD | 1.548 USD | 244.080 USD |
| 2028-04 | 292.092 USD | 1.552 USD | 244.080 USD |
| 2028-05 | 293.971 USD | 1.556 USD | 244.080 USD |
| 2028-06 | 295.863 USD | 1.560 USD | 244.080 USD |
| 2028-07 | 297.767 USD | 1.565 USD | 244.080 USD |
| 2028-08 | 299.682 USD | 1.569 USD | 244.080 USD |
| 2028-09 | 301.611 USD | 1.573 USD | 244.080 USD |
| 2028-10 | 303.551 USD | 1.577 USD | 244.080 USD |
| 2028-11 | 305.504 USD | 1.581 USD | 244.080 USD |
| 2028-12 | 307.470 USD | 1.586 USD | 244.080 USD |
| 2029-01 | 309.448 USD | 1.590 USD | 244.080 USD |
| 2029-02 | 311.439 USD | 1.594 USD | 244.080 USD |
| 2029-03 | 313.443 USD | 1.598 USD | 244.080 USD |
| 2029-04 | 315.460 USD | 1.603 USD | 244.080 USD |
| 2029-05 | 317.489 USD | 1.607 USD | 244.080 USD |
| 2029-06 | 319.532 USD | 1.611 USD | 244.080 USD |
| 2029-07 | 321.588 USD | 1.616 USD | 244.080 USD |
| 2029-08 | 323.657 USD | 1.620 USD | 244.080 USD |
| 2029-09 | 325.739 USD | 1.624 USD | 244.080 USD |
| 2029-10 | 327.835 USD | 1.629 USD | 244.080 USD |
| 2029-11 | 329.945 USD | 1.633 USD | 244.080 USD |
| 2029-12 | 332.068 USD | 1.637 USD | 244.080 USD |
| 2030-01 | 334.204 USD | 1.642 USD | 244.080 USD |
| 2030-02 | 336.354 USD | 1.646 USD | 244.080 USD |
| 2030-03 | 338.518 USD | 1.651 USD | 244.080 USD |
| 2030-04 | 340.697 USD | 1.655 USD | 244.080 USD |
| 2030-05 | 342.888 USD | 1.659 USD | 244.080 USD |
| 2030-06 | 345.095 USD | 1.664 USD | 244.080 USD |
| 2030-07 | 347.315 USD | 1.668 USD | 244.080 USD |
| 2030-08 | 349.550 USD | 1.673 USD | 244.080 USD |
| 2030-09 | 351.799 USD | 1.677 USD | 244.080 USD |
| 2030-10 | 354.062 USD | 1.682 USD | 244.080 USD |
| 2030-11 | 356.340 USD | 1.686 USD | 244.080 USD |
| 2030-12 | 358.633 USD | 1.691 USD | 244.080 USD |
| 2031-01 | 360.940 USD | 1.695 USD | 244.080 USD |
| 2031-02 | 363.263 USD | 1.700 USD | 244.080 USD |
| 2031-03 | 365.600 USD | 1.704 USD | 244.080 USD |
| 2031-04 | 367.952 USD | 1.709 USD | 244.080 USD |
| 2031-05 | 370.320 USD | 1.713 USD | 244.080 USD |
| 2031-06 | 372.702 USD | 1.718 USD | 244.080 USD |
| 2031-07 | 375.100 USD | 1.722 USD | 244.080 USD |
| 2031-08 | 377.514 USD | 1.727 USD | 244.080 USD |
| 2031-09 | 379.943 USD | 1.732 USD | 244.080 USD |
| 2031-10 | 382.387 USD | 1.736 USD | 244.080 USD |
| 2031-11 | 384.848 USD | 1.741 USD | 244.080 USD |
| 2031-12 | 387.324 USD | 1.745 USD | 244.080 USD |
| 2032-01 | 389.816 USD | 1.750 USD | 244.080 USD |
| 2032-02 | 392.324 USD | 1.755 USD | 244.080 USD |
| 2032-03 | 394.848 USD | 1.759 USD | 244.080 USD |
| 2032-04 | 397.388 USD | 1.764 USD | 244.080 USD |
| 2032-05 | 399.945 USD | 1.769 USD | 244.080 USD |
| 2032-06 | 402.518 USD | 1.773 USD | 244.080 USD |
| 2032-07 | 405.108 USD | 1.778 USD | 244.080 USD |
| 2032-08 | 407.715 USD | 1.783 USD | 244.080 USD |
| 2032-09 | 410.338 USD | 1.788 USD | 244.080 USD |
| 2032-10 | 412.978 USD | 1.792 USD | 244.080 USD |
| 2032-11 | 415.635 USD | 1.797 USD | 244.080 USD |
| 2032-12 | 418.310 USD | 1.802 USD | 244.080 USD |
| 2033-01 | 421.001 USD | 1.807 USD | 244.080 USD |
| 2033-02 | 423.710 USD | 1.811 USD | 244.080 USD |
| 2033-03 | 426.436 USD | 1.816 USD | 244.080 USD |
| 2033-04 | 429.180 USD | 1.821 USD | 244.080 USD |
| 2033-05 | 431.941 USD | 1.826 USD | 244.080 USD |
| 2033-06 | 434.720 USD | 1.831 USD | 244.080 USD |
| 2033-07 | 437.517 USD | 1.836 USD | 244.080 USD |
| 2033-08 | 440.332 USD | 1.840 USD | 244.080 USD |
| 2033-09 | 443.165 USD | 1.845 USD | 244.080 USD |
| 2033-10 | 446.017 USD | 1.850 USD | 244.080 USD |
| 2033-11 | 448.886 USD | 1.855 USD | 244.080 USD |
| 2033-12 | 451.774 USD | 1.860 USD | 244.080 USD |
| 2034-01 | 454.681 USD | 1.865 USD | 244.080 USD |
| 2034-02 | 457.607 USD | 1.870 USD | 244.080 USD |
| 2034-03 | 460.551 USD | 1.875 USD | 244.080 USD |
| 2034-04 | 463.514 USD | 1.880 USD | 244.080 USD |
| 2034-05 | 466.496 USD | 1.885 USD | 244.080 USD |
| 2034-06 | 469.498 USD | 1.890 USD | 244.080 USD |
| 2034-07 | 472.518 USD | 1.895 USD | 244.080 USD |
| 2034-08 | 475.559 USD | 1.900 USD | 244.080 USD |
| 2034-09 | 478.619 USD | 1.905 USD | 244.080 USD |
| 2034-10 | 481.698 USD | 1.910 USD | 244.080 USD |
| 2034-11 | 484.797 USD | 1.915 USD | 244.080 USD |
| 2034-12 | 487.917 USD | 1.920 USD | 244.080 USD |
| 2035-01 | 491.056 USD | 1.925 USD | 244.080 USD |
| 2035-02 | 494.215 USD | 1.930 USD | 244.080 USD |
| 2035-03 | 497.395 USD | 1.935 USD | 244.080 USD |
| 2035-04 | 500.595 USD | 1.940 USD | 244.080 USD |
| 2035-05 | 503.816 USD | 1.945 USD | 244.080 USD |
| 2035-06 | 507.058 USD | 1.951 USD | 244.080 USD |
| 2035-07 | 510.320 USD | 1.956 USD | 244.080 USD |
| 2035-08 | 513.603 USD | 1.961 USD | 244.080 USD |
| 2035-09 | 516.908 USD | 1.966 USD | 244.080 USD |
| 2035-10 | 520.234 USD | 1.971 USD | 244.080 USD |
| 2035-11 | 523.581 USD | 1.976 USD | 244.080 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 244.080 USD | 0 USD | 48.816 USD |
| 2026 | 263.606 USD | 0 USD | 146.448 USD |
| 2027 | 284.694 USD | 5.964 USD | 244.080 USD |
| 2028 | 307.470 USD | 18.751 USD | 244.080 USD |
| 2029 | 332.068 USD | 19.362 USD | 244.080 USD |
| 2030 | 358.633 USD | 19.994 USD | 244.080 USD |
| 2031 | 387.324 USD | 20.642 USD | 244.080 USD |
| 2032 | 418.310 USD | 21.310 USD | 244.080 USD |
| 2033 | 451.774 USD | 21.998 USD | 244.080 USD |
| 2034 | 487.917 USD | 22.710 USD | 244.080 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.