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: 5.00 % after 9 month
Percent: 5.00 % after 13 month
Percent: 5.00 % after 17 month
Percent: 5.00 % after 22 month
Percent: 5.00 % after 26 month
Percent: 5.00 % after 31 month
The amount to be paid at the time of the handover.
Calculated discounts:
Purchase Details for Costa Mare - Studio
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.500.000 AED | 0 AED | 300.000 AED |
| 2026-01 | 1.509.651 AED | 0 AED | 300.000 AED |
| 2026-02 | 1.519.364 AED | 0 AED | 450.000 AED |
| 2026-03 | 1.529.139 AED | 0 AED | 450.000 AED |
| 2026-04 | 1.538.978 AED | 0 AED | 450.000 AED |
| 2026-05 | 1.548.880 AED | 0 AED | 600.000 AED |
| 2026-06 | 1.558.845 AED | 0 AED | 600.000 AED |
| 2026-07 | 1.568.875 AED | 0 AED | 600.000 AED |
| 2026-08 | 1.578.969 AED | 0 AED | 675.000 AED |
| 2026-09 | 1.589.128 AED | 0 AED | 675.000 AED |
| 2026-10 | 1.599.353 AED | 0 AED | 675.000 AED |
| 2026-11 | 1.609.643 AED | 0 AED | 675.000 AED |
| 2026-12 | 1.620.000 AED | 0 AED | 750.000 AED |
| 2027-01 | 1.630.423 AED | 0 AED | 750.000 AED |
| 2027-02 | 1.640.913 AED | 0 AED | 750.000 AED |
| 2027-03 | 1.651.471 AED | 0 AED | 750.000 AED |
| 2027-04 | 1.662.096 AED | 0 AED | 825.000 AED |
| 2027-05 | 1.672.790 AED | 0 AED | 825.000 AED |
| 2027-06 | 1.683.553 AED | 0 AED | 825.000 AED |
| 2027-07 | 1.694.385 AED | 0 AED | 825.000 AED |
| 2027-08 | 1.705.287 AED | 0 AED | 825.000 AED |
| 2027-09 | 1.716.259 AED | 0 AED | 900.000 AED |
| 2027-10 | 1.727.301 AED | 0 AED | 900.000 AED |
| 2027-11 | 1.738.414 AED | 0 AED | 900.000 AED |
| 2027-12 | 1.749.600 AED | 0 AED | 900.000 AED |
| 2028-01 | 1.760.856 AED | 0 AED | 975.000 AED |
| 2028-02 | 1.772.186 AED | 0 AED | 975.000 AED |
| 2028-03 | 1.783.588 AED | 0 AED | 975.000 AED |
| 2028-04 | 1.795.064 AED | 0 AED | 975.000 AED |
| 2028-05 | 1.806.613 AED | 0 AED | 975.000 AED |
| 2028-06 | 1.818.237 AED | 0 AED | 1.050.000 AED |
| 2028-07 | 1.829.936 AED | 0 AED | 1.050.000 AED |
| 2028-08 | 1.841.710 AED | 0 AED | 1.050.000 AED |
| 2028-09 | 1.853.559 AED | 9.343 AED | 1.500.000 AED |
| 2028-10 | 1.865.485 AED | 9.343 AED | 1.500.000 AED |
| 2028-11 | 1.877.488 AED | 9.343 AED | 1.500.000 AED |
| 2028-12 | 1.889.568 AED | 9.343 AED | 1.500.000 AED |
| 2029-01 | 1.901.725 AED | 9.643 AED | 1.500.000 AED |
| 2029-02 | 1.913.961 AED | 9.668 AED | 1.500.000 AED |
| 2029-03 | 1.926.275 AED | 9.694 AED | 1.500.000 AED |
| 2029-04 | 1.938.669 AED | 9.719 AED | 1.500.000 AED |
| 2029-05 | 1.951.142 AED | 9.745 AED | 1.500.000 AED |
| 2029-06 | 1.963.696 AED | 9.770 AED | 1.500.000 AED |
| 2029-07 | 1.976.331 AED | 9.796 AED | 1.500.000 AED |
| 2029-08 | 1.989.046 AED | 9.822 AED | 1.500.000 AED |
| 2029-09 | 2.001.844 AED | 9.848 AED | 1.500.000 AED |
| 2029-10 | 2.014.724 AED | 9.874 AED | 1.500.000 AED |
| 2029-11 | 2.027.687 AED | 9.900 AED | 1.500.000 AED |
| 2029-12 | 2.040.733 AED | 9.926 AED | 1.500.000 AED |
| 2030-01 | 2.053.863 AED | 9.952 AED | 1.500.000 AED |
| 2030-02 | 2.067.078 AED | 9.978 AED | 1.500.000 AED |
| 2030-03 | 2.080.377 AED | 10.004 AED | 1.500.000 AED |
| 2030-04 | 2.093.763 AED | 10.031 AED | 1.500.000 AED |
| 2030-05 | 2.107.234 AED | 10.057 AED | 1.500.000 AED |
| 2030-06 | 2.120.792 AED | 10.083 AED | 1.500.000 AED |
| 2030-07 | 2.134.437 AED | 10.110 AED | 1.500.000 AED |
| 2030-08 | 2.148.170 AED | 10.136 AED | 1.500.000 AED |
| 2030-09 | 2.161.992 AED | 10.163 AED | 1.500.000 AED |
| 2030-10 | 2.175.902 AED | 10.190 AED | 1.500.000 AED |
| 2030-11 | 2.189.902 AED | 10.216 AED | 1.500.000 AED |
| 2030-12 | 2.203.992 AED | 10.243 AED | 1.500.000 AED |
| 2031-01 | 2.218.172 AED | 10.270 AED | 1.500.000 AED |
| 2031-02 | 2.232.444 AED | 10.297 AED | 1.500.000 AED |
| 2031-03 | 2.246.808 AED | 10.324 AED | 1.500.000 AED |
| 2031-04 | 2.261.264 AED | 10.351 AED | 1.500.000 AED |
| 2031-05 | 2.275.813 AED | 10.378 AED | 1.500.000 AED |
| 2031-06 | 2.290.455 AED | 10.406 AED | 1.500.000 AED |
| 2031-07 | 2.305.192 AED | 10.433 AED | 1.500.000 AED |
| 2031-08 | 2.320.024 AED | 10.460 AED | 1.500.000 AED |
| 2031-09 | 2.334.951 AED | 10.488 AED | 1.500.000 AED |
| 2031-10 | 2.349.974 AED | 10.515 AED | 1.500.000 AED |
| 2031-11 | 2.365.094 AED | 10.543 AED | 1.500.000 AED |
| 2031-12 | 2.380.311 AED | 10.570 AED | 1.500.000 AED |
| 2032-01 | 2.395.626 AED | 10.598 AED | 1.500.000 AED |
| 2032-02 | 2.411.040 AED | 10.626 AED | 1.500.000 AED |
| 2032-03 | 2.426.552 AED | 10.654 AED | 1.500.000 AED |
| 2032-04 | 2.442.165 AED | 10.681 AED | 1.500.000 AED |
| 2032-05 | 2.457.878 AED | 10.709 AED | 1.500.000 AED |
| 2032-06 | 2.473.692 AED | 10.737 AED | 1.500.000 AED |
| 2032-07 | 2.489.608 AED | 10.766 AED | 1.500.000 AED |
| 2032-08 | 2.505.626 AED | 10.794 AED | 1.500.000 AED |
| 2032-09 | 2.521.747 AED | 10.822 AED | 1.500.000 AED |
| 2032-10 | 2.537.972 AED | 10.850 AED | 1.500.000 AED |
| 2032-11 | 2.554.301 AED | 10.879 AED | 1.500.000 AED |
| 2032-12 | 2.570.736 AED | 10.907 AED | 1.500.000 AED |
| 2033-01 | 2.587.276 AED | 10.936 AED | 1.500.000 AED |
| 2033-02 | 2.603.923 AED | 10.964 AED | 1.500.000 AED |
| 2033-03 | 2.620.676 AED | 10.993 AED | 1.500.000 AED |
| 2033-04 | 2.637.538 AED | 11.022 AED | 1.500.000 AED |
| 2033-05 | 2.654.508 AED | 11.050 AED | 1.500.000 AED |
| 2033-06 | 2.671.587 AED | 11.079 AED | 1.500.000 AED |
| 2033-07 | 2.688.776 AED | 11.108 AED | 1.500.000 AED |
| 2033-08 | 2.706.076 AED | 11.137 AED | 1.500.000 AED |
| 2033-09 | 2.723.487 AED | 11.166 AED | 1.500.000 AED |
| 2033-10 | 2.741.010 AED | 11.195 AED | 1.500.000 AED |
| 2033-11 | 2.758.646 AED | 11.225 AED | 1.500.000 AED |
| 2033-12 | 2.776.395 AED | 11.254 AED | 1.500.000 AED |
| 2034-01 | 2.794.258 AED | 11.283 AED | 1.500.000 AED |
| 2034-02 | 2.812.237 AED | 11.313 AED | 1.500.000 AED |
| 2034-03 | 2.830.331 AED | 11.342 AED | 1.500.000 AED |
| 2034-04 | 2.848.541 AED | 11.372 AED | 1.500.000 AED |
| 2034-05 | 2.866.869 AED | 11.402 AED | 1.500.000 AED |
| 2034-06 | 2.885.314 AED | 11.431 AED | 1.500.000 AED |
| 2034-07 | 2.903.878 AED | 11.461 AED | 1.500.000 AED |
| 2034-08 | 2.922.562 AED | 11.491 AED | 1.500.000 AED |
| 2034-09 | 2.941.366 AED | 11.521 AED | 1.500.000 AED |
| 2034-10 | 2.960.291 AED | 11.551 AED | 1.500.000 AED |
| 2034-11 | 2.979.337 AED | 11.581 AED | 1.500.000 AED |
| 2034-12 | 2.998.506 AED | 11.611 AED | 1.500.000 AED |
| 2035-01 | 3.017.799 AED | 11.642 AED | 1.500.000 AED |
| 2035-02 | 3.037.216 AED | 11.672 AED | 1.500.000 AED |
| 2035-03 | 3.056.757 AED | 11.702 AED | 1.500.000 AED |
| 2035-04 | 3.076.424 AED | 11.733 AED | 1.500.000 AED |
| 2035-05 | 3.096.218 AED | 11.763 AED | 1.500.000 AED |
| 2035-06 | 3.116.139 AED | 11.794 AED | 1.500.000 AED |
| 2035-07 | 3.136.189 AED | 11.825 AED | 1.500.000 AED |
| 2035-08 | 3.156.367 AED | 11.855 AED | 1.500.000 AED |
| 2035-09 | 3.176.675 AED | 11.886 AED | 1.500.000 AED |
| 2035-10 | 3.197.114 AED | 11.917 AED | 1.500.000 AED |
| 2035-11 | 3.217.684 AED | 11.948 AED | 1.500.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.500.000 AED | 0 AED | 300.000 AED |
| 2026 | 1.620.000 AED | 0 AED | 750.000 AED |
| 2027 | 1.749.600 AED | 0 AED | 900.000 AED |
| 2028 | 1.889.568 AED | 37.372 AED | 1.500.000 AED |
| 2029 | 2.040.733 AED | 117.405 AED | 1.500.000 AED |
| 2030 | 2.203.992 AED | 121.163 AED | 1.500.000 AED |
| 2031 | 2.380.311 AED | 125.035 AED | 1.500.000 AED |
| 2032 | 2.570.736 AED | 129.023 AED | 1.500.000 AED |
| 2033 | 2.776.395 AED | 133.129 AED | 1.500.000 AED |
| 2034 | 2.998.506 AED | 137.359 AED | 1.500.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 405.000 USD | 0 USD | 81.000 USD |
| 2026-01 | 407.605 USD | 0 USD | 81.000 USD |
| 2026-02 | 410.228 USD | 0 USD | 121.500 USD |
| 2026-03 | 412.867 USD | 0 USD | 121.500 USD |
| 2026-04 | 415.524 USD | 0 USD | 121.500 USD |
| 2026-05 | 418.197 USD | 0 USD | 162.000 USD |
| 2026-06 | 420.888 USD | 0 USD | 162.000 USD |
| 2026-07 | 423.596 USD | 0 USD | 162.000 USD |
| 2026-08 | 426.321 USD | 0 USD | 182.250 USD |
| 2026-09 | 429.064 USD | 0 USD | 182.250 USD |
| 2026-10 | 431.825 USD | 0 USD | 182.250 USD |
| 2026-11 | 434.603 USD | 0 USD | 182.250 USD |
| 2026-12 | 437.400 USD | 0 USD | 202.500 USD |
| 2027-01 | 440.214 USD | 0 USD | 202.500 USD |
| 2027-02 | 443.046 USD | 0 USD | 202.500 USD |
| 2027-03 | 445.897 USD | 0 USD | 202.500 USD |
| 2027-04 | 448.765 USD | 0 USD | 222.750 USD |
| 2027-05 | 451.653 USD | 0 USD | 222.750 USD |
| 2027-06 | 454.559 USD | 0 USD | 222.750 USD |
| 2027-07 | 457.483 USD | 0 USD | 222.750 USD |
| 2027-08 | 460.427 USD | 0 USD | 222.750 USD |
| 2027-09 | 463.389 USD | 0 USD | 243.000 USD |
| 2027-10 | 466.371 USD | 0 USD | 243.000 USD |
| 2027-11 | 469.371 USD | 0 USD | 243.000 USD |
| 2027-12 | 472.392 USD | 0 USD | 243.000 USD |
| 2028-01 | 475.431 USD | 0 USD | 263.250 USD |
| 2028-02 | 478.490 USD | 0 USD | 263.250 USD |
| 2028-03 | 481.568 USD | 0 USD | 263.250 USD |
| 2028-04 | 484.667 USD | 0 USD | 263.250 USD |
| 2028-05 | 487.785 USD | 0 USD | 263.250 USD |
| 2028-06 | 490.923 USD | 0 USD | 283.500 USD |
| 2028-07 | 494.082 USD | 0 USD | 283.500 USD |
| 2028-08 | 497.261 USD | 0 USD | 283.500 USD |
| 2028-09 | 500.460 USD | 2.522 USD | 405.000 USD |
| 2028-10 | 503.680 USD | 2.522 USD | 405.000 USD |
| 2028-11 | 506.921 USD | 2.522 USD | 405.000 USD |
| 2028-12 | 510.183 USD | 2.522 USD | 405.000 USD |
| 2029-01 | 513.465 USD | 2.603 USD | 405.000 USD |
| 2029-02 | 516.769 USD | 2.610 USD | 405.000 USD |
| 2029-03 | 520.094 USD | 2.617 USD | 405.000 USD |
| 2029-04 | 523.440 USD | 2.624 USD | 405.000 USD |
| 2029-05 | 526.808 USD | 2.631 USD | 405.000 USD |
| 2029-06 | 530.197 USD | 2.637 USD | 405.000 USD |
| 2029-07 | 533.609 USD | 2.644 USD | 405.000 USD |
| 2029-08 | 537.042 USD | 2.651 USD | 405.000 USD |
| 2029-09 | 540.497 USD | 2.658 USD | 405.000 USD |
| 2029-10 | 543.975 USD | 2.665 USD | 405.000 USD |
| 2029-11 | 547.475 USD | 2.673 USD | 405.000 USD |
| 2029-12 | 550.997 USD | 2.680 USD | 405.000 USD |
| 2030-01 | 554.543 USD | 2.687 USD | 405.000 USD |
| 2030-02 | 558.111 USD | 2.694 USD | 405.000 USD |
| 2030-03 | 561.701 USD | 2.701 USD | 405.000 USD |
| 2030-04 | 565.316 USD | 2.708 USD | 405.000 USD |
| 2030-05 | 568.953 USD | 2.715 USD | 405.000 USD |
| 2030-06 | 572.613 USD | 2.722 USD | 405.000 USD |
| 2030-07 | 576.297 USD | 2.729 USD | 405.000 USD |
| 2030-08 | 580.005 USD | 2.736 USD | 405.000 USD |
| 2030-09 | 583.737 USD | 2.744 USD | 405.000 USD |
| 2030-10 | 587.493 USD | 2.751 USD | 405.000 USD |
| 2030-11 | 591.273 USD | 2.758 USD | 405.000 USD |
| 2030-12 | 595.077 USD | 2.765 USD | 405.000 USD |
| 2031-01 | 598.906 USD | 2.772 USD | 405.000 USD |
| 2031-02 | 602.759 USD | 2.780 USD | 405.000 USD |
| 2031-03 | 606.638 USD | 2.787 USD | 405.000 USD |
| 2031-04 | 610.541 USD | 2.794 USD | 405.000 USD |
| 2031-05 | 614.469 USD | 2.802 USD | 405.000 USD |
| 2031-06 | 618.422 USD | 2.809 USD | 405.000 USD |
| 2031-07 | 622.401 USD | 2.816 USD | 405.000 USD |
| 2031-08 | 626.406 USD | 2.824 USD | 405.000 USD |
| 2031-09 | 630.436 USD | 2.831 USD | 405.000 USD |
| 2031-10 | 634.492 USD | 2.839 USD | 405.000 USD |
| 2031-11 | 638.575 USD | 2.846 USD | 405.000 USD |
| 2031-12 | 642.683 USD | 2.853 USD | 405.000 USD |
| 2032-01 | 646.819 USD | 2.861 USD | 405.000 USD |
| 2032-02 | 650.980 USD | 2.869 USD | 405.000 USD |
| 2032-03 | 655.169 USD | 2.876 USD | 405.000 USD |
| 2032-04 | 659.384 USD | 2.883 USD | 405.000 USD |
| 2032-05 | 663.627 USD | 2.891 USD | 405.000 USD |
| 2032-06 | 667.896 USD | 2.898 USD | 405.000 USD |
| 2032-07 | 672.194 USD | 2.906 USD | 405.000 USD |
| 2032-08 | 676.519 USD | 2.914 USD | 405.000 USD |
| 2032-09 | 680.871 USD | 2.921 USD | 405.000 USD |
| 2032-10 | 685.252 USD | 2.929 USD | 405.000 USD |
| 2032-11 | 689.661 USD | 2.937 USD | 405.000 USD |
| 2032-12 | 694.098 USD | 2.944 USD | 405.000 USD |
| 2033-01 | 698.564 USD | 2.952 USD | 405.000 USD |
| 2033-02 | 703.059 USD | 2.960 USD | 405.000 USD |
| 2033-03 | 707.582 USD | 2.968 USD | 405.000 USD |
| 2033-04 | 712.135 USD | 2.975 USD | 405.000 USD |
| 2033-05 | 716.717 USD | 2.983 USD | 405.000 USD |
| 2033-06 | 721.328 USD | 2.991 USD | 405.000 USD |
| 2033-07 | 725.969 USD | 2.999 USD | 405.000 USD |
| 2033-08 | 730.640 USD | 3.006 USD | 405.000 USD |
| 2033-09 | 735.341 USD | 3.014 USD | 405.000 USD |
| 2033-10 | 740.072 USD | 3.022 USD | 405.000 USD |
| 2033-11 | 744.834 USD | 3.030 USD | 405.000 USD |
| 2033-12 | 749.626 USD | 3.038 USD | 405.000 USD |
| 2034-01 | 754.449 USD | 3.046 USD | 405.000 USD |
| 2034-02 | 759.303 USD | 3.054 USD | 405.000 USD |
| 2034-03 | 764.189 USD | 3.062 USD | 405.000 USD |
| 2034-04 | 769.106 USD | 3.070 USD | 405.000 USD |
| 2034-05 | 774.054 USD | 3.078 USD | 405.000 USD |
| 2034-06 | 779.034 USD | 3.086 USD | 405.000 USD |
| 2034-07 | 784.047 USD | 3.094 USD | 405.000 USD |
| 2034-08 | 789.091 USD | 3.102 USD | 405.000 USD |
| 2034-09 | 794.168 USD | 3.110 USD | 405.000 USD |
| 2034-10 | 799.278 USD | 3.118 USD | 405.000 USD |
| 2034-11 | 804.420 USD | 3.126 USD | 405.000 USD |
| 2034-12 | 809.596 USD | 3.134 USD | 405.000 USD |
| 2035-01 | 814.805 USD | 3.143 USD | 405.000 USD |
| 2035-02 | 820.048 USD | 3.151 USD | 405.000 USD |
| 2035-03 | 825.324 USD | 3.159 USD | 405.000 USD |
| 2035-04 | 830.634 USD | 3.167 USD | 405.000 USD |
| 2035-05 | 835.978 USD | 3.176 USD | 405.000 USD |
| 2035-06 | 841.357 USD | 3.184 USD | 405.000 USD |
| 2035-07 | 846.771 USD | 3.192 USD | 405.000 USD |
| 2035-08 | 852.219 USD | 3.200 USD | 405.000 USD |
| 2035-09 | 857.702 USD | 3.209 USD | 405.000 USD |
| 2035-10 | 863.220 USD | 3.217 USD | 405.000 USD |
| 2035-11 | 868.774 USD | 3.225 USD | 405.000 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 405.000 USD | 0 USD | 81.000 USD |
| 2026 | 437.400 USD | 0 USD | 202.500 USD |
| 2027 | 472.392 USD | 0 USD | 243.000 USD |
| 2028 | 510.183 USD | 10.088 USD | 405.000 USD |
| 2029 | 550.997 USD | 31.693 USD | 405.000 USD |
| 2030 | 595.077 USD | 32.710 USD | 405.000 USD |
| 2031 | 642.683 USD | 33.753 USD | 405.000 USD |
| 2032 | 694.098 USD | 34.829 USD | 405.000 USD |
| 2033 | 749.626 USD | 35.938 USD | 405.000 USD |
| 2034 | 809.596 USD | 37.080 USD | 405.000 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.