Calculate investment numbers:
Imtiaz
Beach Walk Residence 4 - Studio
Location: Dubai Islands Beach Walk Residence 4 in Dubai Islands offers a unique lifestyle just moments from the beach, with stunning ocean views. This prime location ensures seamless connectivity to Downtown Dubai and DXB Airport, making it ideal for living and investment. With waterfront residences, world-class amenities, and ongoing developments which enhance value, it’s a perfect blend of luxury and financial growth.
18033
2025-04-20
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 5.00 % after 4 month
Percent: 5.00 % after 7 month
Percent: 10.00 % after 11 month
Percent: 5.00 % after 14 month
Percent: 10.00 % after 18 month
Percent: 5.00 % after 23 month
The amount to be paid at the time of the handover.
Calculated discounts:
Purchase Details for Beach Walk Residence 4 - 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 | 300.000 AED |
| 2026-03 | 1.529.139 AED | 0 AED | 375.000 AED |
| 2026-04 | 1.538.978 AED | 0 AED | 375.000 AED |
| 2026-05 | 1.548.880 AED | 0 AED | 375.000 AED |
| 2026-06 | 1.558.845 AED | 0 AED | 450.000 AED |
| 2026-07 | 1.568.875 AED | 0 AED | 450.000 AED |
| 2026-08 | 1.578.969 AED | 0 AED | 450.000 AED |
| 2026-09 | 1.589.128 AED | 0 AED | 450.000 AED |
| 2026-10 | 1.599.353 AED | 0 AED | 600.000 AED |
| 2026-11 | 1.609.643 AED | 0 AED | 600.000 AED |
| 2026-12 | 1.620.000 AED | 0 AED | 600.000 AED |
| 2027-01 | 1.630.423 AED | 0 AED | 675.000 AED |
| 2027-02 | 1.640.913 AED | 0 AED | 675.000 AED |
| 2027-03 | 1.651.471 AED | 0 AED | 675.000 AED |
| 2027-04 | 1.662.096 AED | 0 AED | 675.000 AED |
| 2027-05 | 1.672.790 AED | 0 AED | 825.000 AED |
| 2027-06 | 1.683.553 AED | 9.215 AED | 1.425.000 AED |
| 2027-07 | 1.694.385 AED | 9.215 AED | 1.425.000 AED |
| 2027-08 | 1.705.287 AED | 9.215 AED | 1.425.000 AED |
| 2027-09 | 1.716.259 AED | 9.215 AED | 1.425.000 AED |
| 2027-10 | 1.727.301 AED | 9.215 AED | 1.500.000 AED |
| 2027-11 | 1.738.414 AED | 9.215 AED | 1.500.000 AED |
| 2027-12 | 1.749.600 AED | 9.215 AED | 1.500.000 AED |
| 2028-01 | 1.760.856 AED | 9.515 AED | 1.500.000 AED |
| 2028-02 | 1.772.186 AED | 9.540 AED | 1.500.000 AED |
| 2028-03 | 1.783.588 AED | 9.565 AED | 1.500.000 AED |
| 2028-04 | 1.795.064 AED | 9.591 AED | 1.500.000 AED |
| 2028-05 | 1.806.613 AED | 9.616 AED | 1.500.000 AED |
| 2028-06 | 1.818.237 AED | 9.642 AED | 1.500.000 AED |
| 2028-07 | 1.829.936 AED | 9.668 AED | 1.500.000 AED |
| 2028-08 | 1.841.710 AED | 9.694 AED | 1.500.000 AED |
| 2028-09 | 1.853.559 AED | 9.719 AED | 1.500.000 AED |
| 2028-10 | 1.865.485 AED | 9.745 AED | 1.500.000 AED |
| 2028-11 | 1.877.488 AED | 9.771 AED | 1.500.000 AED |
| 2028-12 | 1.889.568 AED | 9.797 AED | 1.500.000 AED |
| 2029-01 | 1.901.725 AED | 9.824 AED | 1.500.000 AED |
| 2029-02 | 1.913.961 AED | 9.850 AED | 1.500.000 AED |
| 2029-03 | 1.926.275 AED | 9.876 AED | 1.500.000 AED |
| 2029-04 | 1.938.669 AED | 9.902 AED | 1.500.000 AED |
| 2029-05 | 1.951.142 AED | 9.929 AED | 1.500.000 AED |
| 2029-06 | 1.963.696 AED | 9.955 AED | 1.500.000 AED |
| 2029-07 | 1.976.331 AED | 9.981 AED | 1.500.000 AED |
| 2029-08 | 1.989.046 AED | 10.008 AED | 1.500.000 AED |
| 2029-09 | 2.001.844 AED | 10.035 AED | 1.500.000 AED |
| 2029-10 | 2.014.724 AED | 10.061 AED | 1.500.000 AED |
| 2029-11 | 2.027.687 AED | 10.088 AED | 1.500.000 AED |
| 2029-12 | 2.040.733 AED | 10.115 AED | 1.500.000 AED |
| 2030-01 | 2.053.863 AED | 10.142 AED | 1.500.000 AED |
| 2030-02 | 2.067.078 AED | 10.169 AED | 1.500.000 AED |
| 2030-03 | 2.080.377 AED | 10.196 AED | 1.500.000 AED |
| 2030-04 | 2.093.763 AED | 10.223 AED | 1.500.000 AED |
| 2030-05 | 2.107.234 AED | 10.250 AED | 1.500.000 AED |
| 2030-06 | 2.120.792 AED | 10.277 AED | 1.500.000 AED |
| 2030-07 | 2.134.437 AED | 10.304 AED | 1.500.000 AED |
| 2030-08 | 2.148.170 AED | 10.332 AED | 1.500.000 AED |
| 2030-09 | 2.161.992 AED | 10.359 AED | 1.500.000 AED |
| 2030-10 | 2.175.902 AED | 10.387 AED | 1.500.000 AED |
| 2030-11 | 2.189.902 AED | 10.414 AED | 1.500.000 AED |
| 2030-12 | 2.203.992 AED | 10.442 AED | 1.500.000 AED |
| 2031-01 | 2.218.172 AED | 10.470 AED | 1.500.000 AED |
| 2031-02 | 2.232.444 AED | 10.497 AED | 1.500.000 AED |
| 2031-03 | 2.246.808 AED | 10.525 AED | 1.500.000 AED |
| 2031-04 | 2.261.264 AED | 10.553 AED | 1.500.000 AED |
| 2031-05 | 2.275.813 AED | 10.581 AED | 1.500.000 AED |
| 2031-06 | 2.290.455 AED | 10.609 AED | 1.500.000 AED |
| 2031-07 | 2.305.192 AED | 10.637 AED | 1.500.000 AED |
| 2031-08 | 2.320.024 AED | 10.665 AED | 1.500.000 AED |
| 2031-09 | 2.334.951 AED | 10.694 AED | 1.500.000 AED |
| 2031-10 | 2.349.974 AED | 10.722 AED | 1.500.000 AED |
| 2031-11 | 2.365.094 AED | 10.750 AED | 1.500.000 AED |
| 2031-12 | 2.380.311 AED | 10.779 AED | 1.500.000 AED |
| 2032-01 | 2.395.626 AED | 10.807 AED | 1.500.000 AED |
| 2032-02 | 2.411.040 AED | 10.836 AED | 1.500.000 AED |
| 2032-03 | 2.426.552 AED | 10.864 AED | 1.500.000 AED |
| 2032-04 | 2.442.165 AED | 10.893 AED | 1.500.000 AED |
| 2032-05 | 2.457.878 AED | 10.922 AED | 1.500.000 AED |
| 2032-06 | 2.473.692 AED | 10.951 AED | 1.500.000 AED |
| 2032-07 | 2.489.608 AED | 10.980 AED | 1.500.000 AED |
| 2032-08 | 2.505.626 AED | 11.009 AED | 1.500.000 AED |
| 2032-09 | 2.521.747 AED | 11.038 AED | 1.500.000 AED |
| 2032-10 | 2.537.972 AED | 11.067 AED | 1.500.000 AED |
| 2032-11 | 2.554.301 AED | 11.096 AED | 1.500.000 AED |
| 2032-12 | 2.570.736 AED | 11.126 AED | 1.500.000 AED |
| 2033-01 | 2.587.276 AED | 11.155 AED | 1.500.000 AED |
| 2033-02 | 2.603.923 AED | 11.184 AED | 1.500.000 AED |
| 2033-03 | 2.620.676 AED | 11.214 AED | 1.500.000 AED |
| 2033-04 | 2.637.538 AED | 11.244 AED | 1.500.000 AED |
| 2033-05 | 2.654.508 AED | 11.273 AED | 1.500.000 AED |
| 2033-06 | 2.671.587 AED | 11.303 AED | 1.500.000 AED |
| 2033-07 | 2.688.776 AED | 11.333 AED | 1.500.000 AED |
| 2033-08 | 2.706.076 AED | 11.363 AED | 1.500.000 AED |
| 2033-09 | 2.723.487 AED | 11.393 AED | 1.500.000 AED |
| 2033-10 | 2.741.010 AED | 11.423 AED | 1.500.000 AED |
| 2033-11 | 2.758.646 AED | 11.453 AED | 1.500.000 AED |
| 2033-12 | 2.776.395 AED | 11.483 AED | 1.500.000 AED |
| 2034-01 | 2.794.258 AED | 11.513 AED | 1.500.000 AED |
| 2034-02 | 2.812.237 AED | 11.544 AED | 1.500.000 AED |
| 2034-03 | 2.830.331 AED | 11.574 AED | 1.500.000 AED |
| 2034-04 | 2.848.541 AED | 11.604 AED | 1.500.000 AED |
| 2034-05 | 2.866.869 AED | 11.635 AED | 1.500.000 AED |
| 2034-06 | 2.885.314 AED | 11.666 AED | 1.500.000 AED |
| 2034-07 | 2.903.878 AED | 11.696 AED | 1.500.000 AED |
| 2034-08 | 2.922.562 AED | 11.727 AED | 1.500.000 AED |
| 2034-09 | 2.941.366 AED | 11.758 AED | 1.500.000 AED |
| 2034-10 | 2.960.291 AED | 11.789 AED | 1.500.000 AED |
| 2034-11 | 2.979.337 AED | 11.820 AED | 1.500.000 AED |
| 2034-12 | 2.998.506 AED | 11.851 AED | 1.500.000 AED |
| 2035-01 | 3.017.799 AED | 11.882 AED | 1.500.000 AED |
| 2035-02 | 3.037.216 AED | 11.913 AED | 1.500.000 AED |
| 2035-03 | 3.056.757 AED | 11.945 AED | 1.500.000 AED |
| 2035-04 | 3.076.424 AED | 11.976 AED | 1.500.000 AED |
| 2035-05 | 3.096.218 AED | 12.008 AED | 1.500.000 AED |
| 2035-06 | 3.116.139 AED | 12.039 AED | 1.500.000 AED |
| 2035-07 | 3.136.189 AED | 12.071 AED | 1.500.000 AED |
| 2035-08 | 3.156.367 AED | 12.103 AED | 1.500.000 AED |
| 2035-09 | 3.176.675 AED | 12.134 AED | 1.500.000 AED |
| 2035-10 | 3.197.114 AED | 12.166 AED | 1.500.000 AED |
| 2035-11 | 3.217.684 AED | 12.198 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 | 600.000 AED |
| 2027 | 1.749.600 AED | 64.505 AED | 1.500.000 AED |
| 2028 | 1.889.568 AED | 115.863 AED | 1.500.000 AED |
| 2029 | 2.040.733 AED | 119.624 AED | 1.500.000 AED |
| 2030 | 2.203.992 AED | 123.495 AED | 1.500.000 AED |
| 2031 | 2.380.311 AED | 127.482 AED | 1.500.000 AED |
| 2032 | 2.570.736 AED | 131.589 AED | 1.500.000 AED |
| 2033 | 2.776.395 AED | 135.821 AED | 1.500.000 AED |
| 2034 | 2.998.506 AED | 140.177 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 | 81.000 USD |
| 2026-03 | 412.867 USD | 0 USD | 101.250 USD |
| 2026-04 | 415.524 USD | 0 USD | 101.250 USD |
| 2026-05 | 418.197 USD | 0 USD | 101.250 USD |
| 2026-06 | 420.888 USD | 0 USD | 121.500 USD |
| 2026-07 | 423.596 USD | 0 USD | 121.500 USD |
| 2026-08 | 426.321 USD | 0 USD | 121.500 USD |
| 2026-09 | 429.064 USD | 0 USD | 121.500 USD |
| 2026-10 | 431.825 USD | 0 USD | 162.000 USD |
| 2026-11 | 434.603 USD | 0 USD | 162.000 USD |
| 2026-12 | 437.400 USD | 0 USD | 162.000 USD |
| 2027-01 | 440.214 USD | 0 USD | 182.250 USD |
| 2027-02 | 443.046 USD | 0 USD | 182.250 USD |
| 2027-03 | 445.897 USD | 0 USD | 182.250 USD |
| 2027-04 | 448.765 USD | 0 USD | 182.250 USD |
| 2027-05 | 451.653 USD | 0 USD | 222.750 USD |
| 2027-06 | 454.559 USD | 2.488 USD | 384.750 USD |
| 2027-07 | 457.483 USD | 2.488 USD | 384.750 USD |
| 2027-08 | 460.427 USD | 2.488 USD | 384.750 USD |
| 2027-09 | 463.389 USD | 2.488 USD | 384.750 USD |
| 2027-10 | 466.371 USD | 2.488 USD | 405.000 USD |
| 2027-11 | 469.371 USD | 2.488 USD | 405.000 USD |
| 2027-12 | 472.392 USD | 2.488 USD | 405.000 USD |
| 2028-01 | 475.431 USD | 2.569 USD | 405.000 USD |
| 2028-02 | 478.490 USD | 2.575 USD | 405.000 USD |
| 2028-03 | 481.568 USD | 2.582 USD | 405.000 USD |
| 2028-04 | 484.667 USD | 2.589 USD | 405.000 USD |
| 2028-05 | 487.785 USD | 2.596 USD | 405.000 USD |
| 2028-06 | 490.923 USD | 2.603 USD | 405.000 USD |
| 2028-07 | 494.082 USD | 2.610 USD | 405.000 USD |
| 2028-08 | 497.261 USD | 2.617 USD | 405.000 USD |
| 2028-09 | 500.460 USD | 2.624 USD | 405.000 USD |
| 2028-10 | 503.680 USD | 2.631 USD | 405.000 USD |
| 2028-11 | 506.921 USD | 2.638 USD | 405.000 USD |
| 2028-12 | 510.183 USD | 2.645 USD | 405.000 USD |
| 2029-01 | 513.465 USD | 2.652 USD | 405.000 USD |
| 2029-02 | 516.769 USD | 2.659 USD | 405.000 USD |
| 2029-03 | 520.094 USD | 2.666 USD | 405.000 USD |
| 2029-04 | 523.440 USD | 2.673 USD | 405.000 USD |
| 2029-05 | 526.808 USD | 2.680 USD | 405.000 USD |
| 2029-06 | 530.197 USD | 2.687 USD | 405.000 USD |
| 2029-07 | 533.609 USD | 2.694 USD | 405.000 USD |
| 2029-08 | 537.042 USD | 2.702 USD | 405.000 USD |
| 2029-09 | 540.497 USD | 2.709 USD | 405.000 USD |
| 2029-10 | 543.975 USD | 2.716 USD | 405.000 USD |
| 2029-11 | 547.475 USD | 2.723 USD | 405.000 USD |
| 2029-12 | 550.997 USD | 2.731 USD | 405.000 USD |
| 2030-01 | 554.543 USD | 2.738 USD | 405.000 USD |
| 2030-02 | 558.111 USD | 2.745 USD | 405.000 USD |
| 2030-03 | 561.701 USD | 2.752 USD | 405.000 USD |
| 2030-04 | 565.316 USD | 2.760 USD | 405.000 USD |
| 2030-05 | 568.953 USD | 2.767 USD | 405.000 USD |
| 2030-06 | 572.613 USD | 2.774 USD | 405.000 USD |
| 2030-07 | 576.297 USD | 2.782 USD | 405.000 USD |
| 2030-08 | 580.005 USD | 2.789 USD | 405.000 USD |
| 2030-09 | 583.737 USD | 2.796 USD | 405.000 USD |
| 2030-10 | 587.493 USD | 2.804 USD | 405.000 USD |
| 2030-11 | 591.273 USD | 2.811 USD | 405.000 USD |
| 2030-12 | 595.077 USD | 2.819 USD | 405.000 USD |
| 2031-01 | 598.906 USD | 2.826 USD | 405.000 USD |
| 2031-02 | 602.759 USD | 2.834 USD | 405.000 USD |
| 2031-03 | 606.638 USD | 2.841 USD | 405.000 USD |
| 2031-04 | 610.541 USD | 2.849 USD | 405.000 USD |
| 2031-05 | 614.469 USD | 2.856 USD | 405.000 USD |
| 2031-06 | 618.422 USD | 2.864 USD | 405.000 USD |
| 2031-07 | 622.401 USD | 2.871 USD | 405.000 USD |
| 2031-08 | 626.406 USD | 2.879 USD | 405.000 USD |
| 2031-09 | 630.436 USD | 2.887 USD | 405.000 USD |
| 2031-10 | 634.492 USD | 2.894 USD | 405.000 USD |
| 2031-11 | 638.575 USD | 2.902 USD | 405.000 USD |
| 2031-12 | 642.683 USD | 2.910 USD | 405.000 USD |
| 2032-01 | 646.819 USD | 2.917 USD | 405.000 USD |
| 2032-02 | 650.980 USD | 2.925 USD | 405.000 USD |
| 2032-03 | 655.169 USD | 2.933 USD | 405.000 USD |
| 2032-04 | 659.384 USD | 2.941 USD | 405.000 USD |
| 2032-05 | 663.627 USD | 2.948 USD | 405.000 USD |
| 2032-06 | 667.896 USD | 2.956 USD | 405.000 USD |
| 2032-07 | 672.194 USD | 2.964 USD | 405.000 USD |
| 2032-08 | 676.519 USD | 2.972 USD | 405.000 USD |
| 2032-09 | 680.871 USD | 2.980 USD | 405.000 USD |
| 2032-10 | 685.252 USD | 2.988 USD | 405.000 USD |
| 2032-11 | 689.661 USD | 2.995 USD | 405.000 USD |
| 2032-12 | 694.098 USD | 3.004 USD | 405.000 USD |
| 2033-01 | 698.564 USD | 3.011 USD | 405.000 USD |
| 2033-02 | 703.059 USD | 3.019 USD | 405.000 USD |
| 2033-03 | 707.582 USD | 3.027 USD | 405.000 USD |
| 2033-04 | 712.135 USD | 3.035 USD | 405.000 USD |
| 2033-05 | 716.717 USD | 3.043 USD | 405.000 USD |
| 2033-06 | 721.328 USD | 3.051 USD | 405.000 USD |
| 2033-07 | 725.969 USD | 3.059 USD | 405.000 USD |
| 2033-08 | 730.640 USD | 3.068 USD | 405.000 USD |
| 2033-09 | 735.341 USD | 3.076 USD | 405.000 USD |
| 2033-10 | 740.072 USD | 3.084 USD | 405.000 USD |
| 2033-11 | 744.834 USD | 3.092 USD | 405.000 USD |
| 2033-12 | 749.626 USD | 3.100 USD | 405.000 USD |
| 2034-01 | 754.449 USD | 3.108 USD | 405.000 USD |
| 2034-02 | 759.303 USD | 3.116 USD | 405.000 USD |
| 2034-03 | 764.189 USD | 3.124 USD | 405.000 USD |
| 2034-04 | 769.106 USD | 3.133 USD | 405.000 USD |
| 2034-05 | 774.054 USD | 3.141 USD | 405.000 USD |
| 2034-06 | 779.034 USD | 3.149 USD | 405.000 USD |
| 2034-07 | 784.047 USD | 3.157 USD | 405.000 USD |
| 2034-08 | 789.091 USD | 3.166 USD | 405.000 USD |
| 2034-09 | 794.168 USD | 3.174 USD | 405.000 USD |
| 2034-10 | 799.278 USD | 3.183 USD | 405.000 USD |
| 2034-11 | 804.420 USD | 3.191 USD | 405.000 USD |
| 2034-12 | 809.596 USD | 3.199 USD | 405.000 USD |
| 2035-01 | 814.805 USD | 3.208 USD | 405.000 USD |
| 2035-02 | 820.048 USD | 3.216 USD | 405.000 USD |
| 2035-03 | 825.324 USD | 3.225 USD | 405.000 USD |
| 2035-04 | 830.634 USD | 3.233 USD | 405.000 USD |
| 2035-05 | 835.978 USD | 3.242 USD | 405.000 USD |
| 2035-06 | 841.357 USD | 3.250 USD | 405.000 USD |
| 2035-07 | 846.771 USD | 3.259 USD | 405.000 USD |
| 2035-08 | 852.219 USD | 3.267 USD | 405.000 USD |
| 2035-09 | 857.702 USD | 3.276 USD | 405.000 USD |
| 2035-10 | 863.220 USD | 3.284 USD | 405.000 USD |
| 2035-11 | 868.774 USD | 3.293 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 | 162.000 USD |
| 2027 | 472.392 USD | 17.416 USD | 405.000 USD |
| 2028 | 510.183 USD | 31.279 USD | 405.000 USD |
| 2029 | 550.997 USD | 32.292 USD | 405.000 USD |
| 2030 | 595.077 USD | 33.337 USD | 405.000 USD |
| 2031 | 642.683 USD | 34.413 USD | 405.000 USD |
| 2032 | 694.098 USD | 35.523 USD | 405.000 USD |
| 2033 | 749.626 USD | 36.665 USD | 405.000 USD |
| 2034 | 809.596 USD | 37.841 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.