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 - One Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.300.000 AED | 0 AED | 460.000 AED |
| 2026-01 | 2.314.798 AED | 0 AED | 460.000 AED |
| 2026-02 | 2.329.691 AED | 0 AED | 690.000 AED |
| 2026-03 | 2.344.681 AED | 0 AED | 690.000 AED |
| 2026-04 | 2.359.766 AED | 0 AED | 690.000 AED |
| 2026-05 | 2.374.949 AED | 0 AED | 920.000 AED |
| 2026-06 | 2.390.230 AED | 0 AED | 920.000 AED |
| 2026-07 | 2.405.608 AED | 0 AED | 920.000 AED |
| 2026-08 | 2.421.086 AED | 0 AED | 1.035.000 AED |
| 2026-09 | 2.436.664 AED | 0 AED | 1.035.000 AED |
| 2026-10 | 2.452.341 AED | 0 AED | 1.035.000 AED |
| 2026-11 | 2.468.120 AED | 0 AED | 1.035.000 AED |
| 2026-12 | 2.484.000 AED | 0 AED | 1.150.000 AED |
| 2027-01 | 2.499.982 AED | 0 AED | 1.150.000 AED |
| 2027-02 | 2.516.067 AED | 0 AED | 1.150.000 AED |
| 2027-03 | 2.532.255 AED | 0 AED | 1.150.000 AED |
| 2027-04 | 2.548.548 AED | 0 AED | 1.265.000 AED |
| 2027-05 | 2.564.945 AED | 0 AED | 1.265.000 AED |
| 2027-06 | 2.581.448 AED | 0 AED | 1.265.000 AED |
| 2027-07 | 2.598.057 AED | 0 AED | 1.265.000 AED |
| 2027-08 | 2.614.773 AED | 0 AED | 1.265.000 AED |
| 2027-09 | 2.631.597 AED | 0 AED | 1.380.000 AED |
| 2027-10 | 2.648.528 AED | 0 AED | 1.380.000 AED |
| 2027-11 | 2.665.569 AED | 0 AED | 1.380.000 AED |
| 2027-12 | 2.682.720 AED | 0 AED | 1.380.000 AED |
| 2028-01 | 2.699.980 AED | 0 AED | 1.495.000 AED |
| 2028-02 | 2.717.352 AED | 0 AED | 1.495.000 AED |
| 2028-03 | 2.734.835 AED | 0 AED | 1.495.000 AED |
| 2028-04 | 2.752.432 AED | 0 AED | 1.495.000 AED |
| 2028-05 | 2.770.141 AED | 0 AED | 1.495.000 AED |
| 2028-06 | 2.787.964 AED | 0 AED | 1.610.000 AED |
| 2028-07 | 2.805.902 AED | 0 AED | 1.610.000 AED |
| 2028-08 | 2.823.955 AED | 0 AED | 1.610.000 AED |
| 2028-09 | 2.842.124 AED | 14.138 AED | 2.300.000 AED |
| 2028-10 | 2.860.411 AED | 14.138 AED | 2.300.000 AED |
| 2028-11 | 2.878.815 AED | 14.138 AED | 2.300.000 AED |
| 2028-12 | 2.897.337 AED | 14.138 AED | 2.300.000 AED |
| 2029-01 | 2.915.979 AED | 14.598 AED | 2.300.000 AED |
| 2029-02 | 2.934.740 AED | 14.637 AED | 2.300.000 AED |
| 2029-03 | 2.953.622 AED | 14.676 AED | 2.300.000 AED |
| 2029-04 | 2.972.626 AED | 14.715 AED | 2.300.000 AED |
| 2029-05 | 2.991.752 AED | 14.754 AED | 2.300.000 AED |
| 2029-06 | 3.011.001 AED | 14.794 AED | 2.300.000 AED |
| 2029-07 | 3.030.374 AED | 14.833 AED | 2.300.000 AED |
| 2029-08 | 3.049.871 AED | 14.873 AED | 2.300.000 AED |
| 2029-09 | 3.069.494 AED | 14.912 AED | 2.300.000 AED |
| 2029-10 | 3.089.244 AED | 14.952 AED | 2.300.000 AED |
| 2029-11 | 3.109.120 AED | 14.992 AED | 2.300.000 AED |
| 2029-12 | 3.129.124 AED | 15.032 AED | 2.300.000 AED |
| 2030-01 | 3.149.257 AED | 15.072 AED | 2.300.000 AED |
| 2030-02 | 3.169.519 AED | 15.112 AED | 2.300.000 AED |
| 2030-03 | 3.189.912 AED | 15.152 AED | 2.300.000 AED |
| 2030-04 | 3.210.436 AED | 15.192 AED | 2.300.000 AED |
| 2030-05 | 3.231.092 AED | 15.233 AED | 2.300.000 AED |
| 2030-06 | 3.251.881 AED | 15.273 AED | 2.300.000 AED |
| 2030-07 | 3.272.804 AED | 15.314 AED | 2.300.000 AED |
| 2030-08 | 3.293.861 AED | 15.355 AED | 2.300.000 AED |
| 2030-09 | 3.315.054 AED | 15.395 AED | 2.300.000 AED |
| 2030-10 | 3.336.383 AED | 15.436 AED | 2.300.000 AED |
| 2030-11 | 3.357.850 AED | 15.477 AED | 2.300.000 AED |
| 2030-12 | 3.379.454 AED | 15.518 AED | 2.300.000 AED |
| 2031-01 | 3.401.198 AED | 15.560 AED | 2.300.000 AED |
| 2031-02 | 3.423.081 AED | 15.601 AED | 2.300.000 AED |
| 2031-03 | 3.445.105 AED | 15.642 AED | 2.300.000 AED |
| 2031-04 | 3.467.271 AED | 15.684 AED | 2.300.000 AED |
| 2031-05 | 3.489.580 AED | 15.726 AED | 2.300.000 AED |
| 2031-06 | 3.512.032 AED | 15.767 AED | 2.300.000 AED |
| 2031-07 | 3.534.628 AED | 15.809 AED | 2.300.000 AED |
| 2031-08 | 3.557.370 AED | 15.851 AED | 2.300.000 AED |
| 2031-09 | 3.580.258 AED | 15.893 AED | 2.300.000 AED |
| 2031-10 | 3.603.294 AED | 15.935 AED | 2.300.000 AED |
| 2031-11 | 3.626.478 AED | 15.977 AED | 2.300.000 AED |
| 2031-12 | 3.649.810 AED | 16.020 AED | 2.300.000 AED |
| 2032-01 | 3.673.293 AED | 16.062 AED | 2.300.000 AED |
| 2032-02 | 3.696.928 AED | 16.105 AED | 2.300.000 AED |
| 2032-03 | 3.720.714 AED | 16.148 AED | 2.300.000 AED |
| 2032-04 | 3.744.653 AED | 16.190 AED | 2.300.000 AED |
| 2032-05 | 3.768.746 AED | 16.233 AED | 2.300.000 AED |
| 2032-06 | 3.792.994 AED | 16.276 AED | 2.300.000 AED |
| 2032-07 | 3.817.399 AED | 16.319 AED | 2.300.000 AED |
| 2032-08 | 3.841.960 AED | 16.362 AED | 2.300.000 AED |
| 2032-09 | 3.866.679 AED | 16.406 AED | 2.300.000 AED |
| 2032-10 | 3.891.557 AED | 16.449 AED | 2.300.000 AED |
| 2032-11 | 3.916.596 AED | 16.493 AED | 2.300.000 AED |
| 2032-12 | 3.941.795 AED | 16.536 AED | 2.300.000 AED |
| 2033-01 | 3.967.157 AED | 16.580 AED | 2.300.000 AED |
| 2033-02 | 3.992.682 AED | 16.624 AED | 2.300.000 AED |
| 2033-03 | 4.018.371 AED | 16.668 AED | 2.300.000 AED |
| 2033-04 | 4.044.225 AED | 16.712 AED | 2.300.000 AED |
| 2033-05 | 4.070.246 AED | 16.756 AED | 2.300.000 AED |
| 2033-06 | 4.096.434 AED | 16.800 AED | 2.300.000 AED |
| 2033-07 | 4.122.790 AED | 16.845 AED | 2.300.000 AED |
| 2033-08 | 4.149.317 AED | 16.889 AED | 2.300.000 AED |
| 2033-09 | 4.176.013 AED | 16.934 AED | 2.300.000 AED |
| 2033-10 | 4.202.882 AED | 16.979 AED | 2.300.000 AED |
| 2033-11 | 4.229.924 AED | 17.023 AED | 2.300.000 AED |
| 2033-12 | 4.257.139 AED | 17.068 AED | 2.300.000 AED |
| 2034-01 | 4.284.530 AED | 17.113 AED | 2.300.000 AED |
| 2034-02 | 4.312.096 AED | 17.158 AED | 2.300.000 AED |
| 2034-03 | 4.339.841 AED | 17.204 AED | 2.300.000 AED |
| 2034-04 | 4.367.763 AED | 17.249 AED | 2.300.000 AED |
| 2034-05 | 4.395.865 AED | 17.295 AED | 2.300.000 AED |
| 2034-06 | 4.424.149 AED | 17.340 AED | 2.300.000 AED |
| 2034-07 | 4.452.614 AED | 17.386 AED | 2.300.000 AED |
| 2034-08 | 4.481.262 AED | 17.432 AED | 2.300.000 AED |
| 2034-09 | 4.510.095 AED | 17.478 AED | 2.300.000 AED |
| 2034-10 | 4.539.113 AED | 17.524 AED | 2.300.000 AED |
| 2034-11 | 4.568.317 AED | 17.570 AED | 2.300.000 AED |
| 2034-12 | 4.597.710 AED | 17.616 AED | 2.300.000 AED |
| 2035-01 | 4.627.292 AED | 17.663 AED | 2.300.000 AED |
| 2035-02 | 4.657.064 AED | 17.709 AED | 2.300.000 AED |
| 2035-03 | 4.687.028 AED | 17.756 AED | 2.300.000 AED |
| 2035-04 | 4.717.184 AED | 17.802 AED | 2.300.000 AED |
| 2035-05 | 4.747.535 AED | 17.849 AED | 2.300.000 AED |
| 2035-06 | 4.778.081 AED | 17.896 AED | 2.300.000 AED |
| 2035-07 | 4.808.823 AED | 17.943 AED | 2.300.000 AED |
| 2035-08 | 4.839.763 AED | 17.991 AED | 2.300.000 AED |
| 2035-09 | 4.870.902 AED | 18.038 AED | 2.300.000 AED |
| 2035-10 | 4.902.242 AED | 18.085 AED | 2.300.000 AED |
| 2035-11 | 4.933.783 AED | 18.133 AED | 2.300.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.300.000 AED | 0 AED | 460.000 AED |
| 2026 | 2.484.000 AED | 0 AED | 1.150.000 AED |
| 2027 | 2.682.720 AED | 0 AED | 1.380.000 AED |
| 2028 | 2.897.337 AED | 56.552 AED | 2.300.000 AED |
| 2029 | 3.129.124 AED | 177.768 AED | 2.300.000 AED |
| 2030 | 3.379.454 AED | 183.529 AED | 2.300.000 AED |
| 2031 | 3.649.810 AED | 189.465 AED | 2.300.000 AED |
| 2032 | 3.941.795 AED | 195.579 AED | 2.300.000 AED |
| 2033 | 4.257.139 AED | 201.878 AED | 2.300.000 AED |
| 2034 | 4.597.710 AED | 208.365 AED | 2.300.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 621.000 USD | 0 USD | 124.200 USD |
| 2026-01 | 624.995 USD | 0 USD | 124.200 USD |
| 2026-02 | 629.016 USD | 0 USD | 186.300 USD |
| 2026-03 | 633.063 USD | 0 USD | 186.300 USD |
| 2026-04 | 637.136 USD | 0 USD | 186.300 USD |
| 2026-05 | 641.236 USD | 0 USD | 248.400 USD |
| 2026-06 | 645.362 USD | 0 USD | 248.400 USD |
| 2026-07 | 649.514 USD | 0 USD | 248.400 USD |
| 2026-08 | 653.693 USD | 0 USD | 279.450 USD |
| 2026-09 | 657.899 USD | 0 USD | 279.450 USD |
| 2026-10 | 662.132 USD | 0 USD | 279.450 USD |
| 2026-11 | 666.392 USD | 0 USD | 279.450 USD |
| 2026-12 | 670.680 USD | 0 USD | 310.500 USD |
| 2027-01 | 674.995 USD | 0 USD | 310.500 USD |
| 2027-02 | 679.338 USD | 0 USD | 310.500 USD |
| 2027-03 | 683.708 USD | 0 USD | 310.500 USD |
| 2027-04 | 688.107 USD | 0 USD | 341.550 USD |
| 2027-05 | 692.535 USD | 0 USD | 341.550 USD |
| 2027-06 | 696.990 USD | 0 USD | 341.550 USD |
| 2027-07 | 701.475 USD | 0 USD | 341.550 USD |
| 2027-08 | 705.988 USD | 0 USD | 341.550 USD |
| 2027-09 | 710.531 USD | 0 USD | 372.600 USD |
| 2027-10 | 715.102 USD | 0 USD | 372.600 USD |
| 2027-11 | 719.703 USD | 0 USD | 372.600 USD |
| 2027-12 | 724.334 USD | 0 USD | 372.600 USD |
| 2028-01 | 728.994 USD | 0 USD | 403.650 USD |
| 2028-02 | 733.685 USD | 0 USD | 403.650 USD |
| 2028-03 | 738.405 USD | 0 USD | 403.650 USD |
| 2028-04 | 743.156 USD | 0 USD | 403.650 USD |
| 2028-05 | 747.938 USD | 0 USD | 403.650 USD |
| 2028-06 | 752.750 USD | 0 USD | 434.700 USD |
| 2028-07 | 757.593 USD | 0 USD | 434.700 USD |
| 2028-08 | 762.467 USD | 0 USD | 434.700 USD |
| 2028-09 | 767.373 USD | 3.817 USD | 621.000 USD |
| 2028-10 | 772.310 USD | 3.817 USD | 621.000 USD |
| 2028-11 | 777.280 USD | 3.817 USD | 621.000 USD |
| 2028-12 | 782.280 USD | 3.817 USD | 621.000 USD |
| 2029-01 | 787.314 USD | 3.941 USD | 621.000 USD |
| 2029-02 | 792.379 USD | 3.951 USD | 621.000 USD |
| 2029-03 | 797.477 USD | 3.962 USD | 621.000 USD |
| 2029-04 | 802.609 USD | 3.973 USD | 621.000 USD |
| 2029-05 | 807.773 USD | 3.983 USD | 621.000 USD |
| 2029-06 | 812.970 USD | 3.994 USD | 621.000 USD |
| 2029-07 | 818.200 USD | 4.004 USD | 621.000 USD |
| 2029-08 | 823.465 USD | 4.015 USD | 621.000 USD |
| 2029-09 | 828.763 USD | 4.026 USD | 621.000 USD |
| 2029-10 | 834.095 USD | 4.037 USD | 621.000 USD |
| 2029-11 | 839.462 USD | 4.047 USD | 621.000 USD |
| 2029-12 | 844.863 USD | 4.058 USD | 621.000 USD |
| 2030-01 | 850.299 USD | 4.069 USD | 621.000 USD |
| 2030-02 | 855.770 USD | 4.080 USD | 621.000 USD |
| 2030-03 | 861.276 USD | 4.091 USD | 621.000 USD |
| 2030-04 | 866.817 USD | 4.101 USD | 621.000 USD |
| 2030-05 | 872.394 USD | 4.112 USD | 621.000 USD |
| 2030-06 | 878.007 USD | 4.123 USD | 621.000 USD |
| 2030-07 | 883.657 USD | 4.134 USD | 621.000 USD |
| 2030-08 | 889.342 USD | 4.145 USD | 621.000 USD |
| 2030-09 | 895.064 USD | 4.156 USD | 621.000 USD |
| 2030-10 | 900.823 USD | 4.167 USD | 621.000 USD |
| 2030-11 | 906.619 USD | 4.178 USD | 621.000 USD |
| 2030-12 | 912.452 USD | 4.189 USD | 621.000 USD |
| 2031-01 | 918.323 USD | 4.201 USD | 621.000 USD |
| 2031-02 | 924.231 USD | 4.212 USD | 621.000 USD |
| 2031-03 | 930.178 USD | 4.223 USD | 621.000 USD |
| 2031-04 | 936.163 USD | 4.234 USD | 621.000 USD |
| 2031-05 | 942.186 USD | 4.246 USD | 621.000 USD |
| 2031-06 | 948.248 USD | 4.257 USD | 621.000 USD |
| 2031-07 | 954.349 USD | 4.268 USD | 621.000 USD |
| 2031-08 | 960.489 USD | 4.279 USD | 621.000 USD |
| 2031-09 | 966.669 USD | 4.291 USD | 621.000 USD |
| 2031-10 | 972.889 USD | 4.302 USD | 621.000 USD |
| 2031-11 | 979.149 USD | 4.313 USD | 621.000 USD |
| 2031-12 | 985.448 USD | 4.325 USD | 621.000 USD |
| 2032-01 | 991.789 USD | 4.336 USD | 621.000 USD |
| 2032-02 | 998.170 USD | 4.348 USD | 621.000 USD |
| 2032-03 | 1.004.592 USD | 4.359 USD | 621.000 USD |
| 2032-04 | 1.011.056 USD | 4.371 USD | 621.000 USD |
| 2032-05 | 1.017.561 USD | 4.382 USD | 621.000 USD |
| 2032-06 | 1.024.108 USD | 4.394 USD | 621.000 USD |
| 2032-07 | 1.030.697 USD | 4.406 USD | 621.000 USD |
| 2032-08 | 1.037.329 USD | 4.417 USD | 621.000 USD |
| 2032-09 | 1.044.003 USD | 4.429 USD | 621.000 USD |
| 2032-10 | 1.050.720 USD | 4.441 USD | 621.000 USD |
| 2032-11 | 1.057.480 USD | 4.453 USD | 621.000 USD |
| 2032-12 | 1.064.284 USD | 4.464 USD | 621.000 USD |
| 2033-01 | 1.071.132 USD | 4.476 USD | 621.000 USD |
| 2033-02 | 1.078.024 USD | 4.488 USD | 621.000 USD |
| 2033-03 | 1.084.960 USD | 4.500 USD | 621.000 USD |
| 2033-04 | 1.091.940 USD | 4.512 USD | 621.000 USD |
| 2033-05 | 1.098.966 USD | 4.524 USD | 621.000 USD |
| 2033-06 | 1.106.037 USD | 4.536 USD | 621.000 USD |
| 2033-07 | 1.113.153 USD | 4.548 USD | 621.000 USD |
| 2033-08 | 1.120.315 USD | 4.560 USD | 621.000 USD |
| 2033-09 | 1.127.523 USD | 4.572 USD | 621.000 USD |
| 2033-10 | 1.134.778 USD | 4.584 USD | 621.000 USD |
| 2033-11 | 1.142.079 USD | 4.596 USD | 621.000 USD |
| 2033-12 | 1.149.427 USD | 4.608 USD | 621.000 USD |
| 2034-01 | 1.156.823 USD | 4.620 USD | 621.000 USD |
| 2034-02 | 1.164.265 USD | 4.632 USD | 621.000 USD |
| 2034-03 | 1.171.757 USD | 4.645 USD | 621.000 USD |
| 2034-04 | 1.179.296 USD | 4.657 USD | 621.000 USD |
| 2034-05 | 1.186.883 USD | 4.669 USD | 621.000 USD |
| 2034-06 | 1.194.520 USD | 4.681 USD | 621.000 USD |
| 2034-07 | 1.202.205 USD | 4.694 USD | 621.000 USD |
| 2034-08 | 1.209.940 USD | 4.706 USD | 621.000 USD |
| 2034-09 | 1.217.725 USD | 4.719 USD | 621.000 USD |
| 2034-10 | 1.225.560 USD | 4.731 USD | 621.000 USD |
| 2034-11 | 1.233.445 USD | 4.743 USD | 621.000 USD |
| 2034-12 | 1.241.381 USD | 4.756 USD | 621.000 USD |
| 2035-01 | 1.249.368 USD | 4.769 USD | 621.000 USD |
| 2035-02 | 1.257.407 USD | 4.781 USD | 621.000 USD |
| 2035-03 | 1.265.497 USD | 4.794 USD | 621.000 USD |
| 2035-04 | 1.273.639 USD | 4.806 USD | 621.000 USD |
| 2035-05 | 1.281.834 USD | 4.819 USD | 621.000 USD |
| 2035-06 | 1.290.081 USD | 4.831 USD | 621.000 USD |
| 2035-07 | 1.298.382 USD | 4.844 USD | 621.000 USD |
| 2035-08 | 1.306.736 USD | 4.857 USD | 621.000 USD |
| 2035-09 | 1.315.143 USD | 4.870 USD | 621.000 USD |
| 2035-10 | 1.323.605 USD | 4.882 USD | 621.000 USD |
| 2035-11 | 1.332.121 USD | 4.895 USD | 621.000 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 621.000 USD | 0 USD | 124.200 USD |
| 2026 | 670.680 USD | 0 USD | 310.500 USD |
| 2027 | 724.334 USD | 0 USD | 372.600 USD |
| 2028 | 782.280 USD | 15.268 USD | 621.000 USD |
| 2029 | 844.863 USD | 47.991 USD | 621.000 USD |
| 2030 | 912.452 USD | 49.545 USD | 621.000 USD |
| 2031 | 985.448 USD | 51.151 USD | 621.000 USD |
| 2032 | 1.064.284 USD | 52.800 USD | 621.000 USD |
| 2033 | 1.149.427 USD | 54.504 USD | 621.000 USD |
| 2034 | 1.241.381 USD | 56.253 USD | 621.000 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.