Calculate investment numbers:
Imtiaz
Beach Walk Residence 4 - One Bedroom
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.
18641
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 - One Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.800.000 AED | 0 AED | 360.000 AED |
| 2026-01 | 1.811.581 AED | 0 AED | 360.000 AED |
| 2026-02 | 1.823.237 AED | 0 AED | 360.000 AED |
| 2026-03 | 1.834.967 AED | 0 AED | 450.000 AED |
| 2026-04 | 1.846.774 AED | 0 AED | 450.000 AED |
| 2026-05 | 1.858.656 AED | 0 AED | 450.000 AED |
| 2026-06 | 1.870.614 AED | 0 AED | 540.000 AED |
| 2026-07 | 1.882.650 AED | 0 AED | 540.000 AED |
| 2026-08 | 1.894.763 AED | 0 AED | 540.000 AED |
| 2026-09 | 1.906.954 AED | 0 AED | 540.000 AED |
| 2026-10 | 1.919.223 AED | 0 AED | 720.000 AED |
| 2026-11 | 1.931.572 AED | 0 AED | 720.000 AED |
| 2026-12 | 1.944.000 AED | 0 AED | 720.000 AED |
| 2027-01 | 1.956.507 AED | 0 AED | 810.000 AED |
| 2027-02 | 1.969.095 AED | 0 AED | 810.000 AED |
| 2027-03 | 1.981.765 AED | 0 AED | 810.000 AED |
| 2027-04 | 1.994.515 AED | 0 AED | 810.000 AED |
| 2027-05 | 2.007.348 AED | 0 AED | 990.000 AED |
| 2027-06 | 2.020.264 AED | 11.215 AED | 1.710.000 AED |
| 2027-07 | 2.033.262 AED | 11.215 AED | 1.710.000 AED |
| 2027-08 | 2.046.344 AED | 11.215 AED | 1.710.000 AED |
| 2027-09 | 2.059.510 AED | 11.215 AED | 1.710.000 AED |
| 2027-10 | 2.072.761 AED | 11.215 AED | 1.800.000 AED |
| 2027-11 | 2.086.097 AED | 11.215 AED | 1.800.000 AED |
| 2027-12 | 2.099.520 AED | 11.215 AED | 1.800.000 AED |
| 2028-01 | 2.113.028 AED | 11.575 AED | 1.800.000 AED |
| 2028-02 | 2.126.623 AED | 11.605 AED | 1.800.000 AED |
| 2028-03 | 2.140.306 AED | 11.636 AED | 1.800.000 AED |
| 2028-04 | 2.154.077 AED | 11.666 AED | 1.800.000 AED |
| 2028-05 | 2.167.936 AED | 11.697 AED | 1.800.000 AED |
| 2028-06 | 2.181.885 AED | 11.728 AED | 1.800.000 AED |
| 2028-07 | 2.195.923 AED | 11.759 AED | 1.800.000 AED |
| 2028-08 | 2.210.052 AED | 11.789 AED | 1.800.000 AED |
| 2028-09 | 2.224.271 AED | 11.820 AED | 1.800.000 AED |
| 2028-10 | 2.238.582 AED | 11.852 AED | 1.800.000 AED |
| 2028-11 | 2.252.985 AED | 11.883 AED | 1.800.000 AED |
| 2028-12 | 2.267.481 AED | 11.914 AED | 1.800.000 AED |
| 2029-01 | 2.282.070 AED | 11.945 AED | 1.800.000 AED |
| 2029-02 | 2.296.753 AED | 11.977 AED | 1.800.000 AED |
| 2029-03 | 2.311.530 AED | 12.008 AED | 1.800.000 AED |
| 2029-04 | 2.326.403 AED | 12.040 AED | 1.800.000 AED |
| 2029-05 | 2.341.371 AED | 12.071 AED | 1.800.000 AED |
| 2029-06 | 2.356.436 AED | 12.103 AED | 1.800.000 AED |
| 2029-07 | 2.371.597 AED | 12.135 AED | 1.800.000 AED |
| 2029-08 | 2.386.856 AED | 12.167 AED | 1.800.000 AED |
| 2029-09 | 2.402.213 AED | 12.199 AED | 1.800.000 AED |
| 2029-10 | 2.417.669 AED | 12.231 AED | 1.800.000 AED |
| 2029-11 | 2.433.224 AED | 12.263 AED | 1.800.000 AED |
| 2029-12 | 2.448.880 AED | 12.295 AED | 1.800.000 AED |
| 2030-01 | 2.464.636 AED | 12.327 AED | 1.800.000 AED |
| 2030-02 | 2.480.493 AED | 12.360 AED | 1.800.000 AED |
| 2030-03 | 2.496.453 AED | 12.392 AED | 1.800.000 AED |
| 2030-04 | 2.512.515 AED | 12.424 AED | 1.800.000 AED |
| 2030-05 | 2.528.681 AED | 12.457 AED | 1.800.000 AED |
| 2030-06 | 2.544.950 AED | 12.490 AED | 1.800.000 AED |
| 2030-07 | 2.561.325 AED | 12.522 AED | 1.800.000 AED |
| 2030-08 | 2.577.804 AED | 12.555 AED | 1.800.000 AED |
| 2030-09 | 2.594.390 AED | 12.588 AED | 1.800.000 AED |
| 2030-10 | 2.611.082 AED | 12.621 AED | 1.800.000 AED |
| 2030-11 | 2.627.882 AED | 12.654 AED | 1.800.000 AED |
| 2030-12 | 2.644.790 AED | 12.687 AED | 1.800.000 AED |
| 2031-01 | 2.661.807 AED | 12.721 AED | 1.800.000 AED |
| 2031-02 | 2.678.933 AED | 12.754 AED | 1.800.000 AED |
| 2031-03 | 2.696.169 AED | 12.787 AED | 1.800.000 AED |
| 2031-04 | 2.713.516 AED | 12.821 AED | 1.800.000 AED |
| 2031-05 | 2.730.975 AED | 12.854 AED | 1.800.000 AED |
| 2031-06 | 2.748.546 AED | 12.888 AED | 1.800.000 AED |
| 2031-07 | 2.766.231 AED | 12.922 AED | 1.800.000 AED |
| 2031-08 | 2.784.029 AED | 12.956 AED | 1.800.000 AED |
| 2031-09 | 2.801.941 AED | 12.989 AED | 1.800.000 AED |
| 2031-10 | 2.819.969 AED | 13.023 AED | 1.800.000 AED |
| 2031-11 | 2.838.113 AED | 13.057 AED | 1.800.000 AED |
| 2031-12 | 2.856.373 AED | 13.092 AED | 1.800.000 AED |
| 2032-01 | 2.874.751 AED | 13.126 AED | 1.800.000 AED |
| 2032-02 | 2.893.248 AED | 13.160 AED | 1.800.000 AED |
| 2032-03 | 2.911.863 AED | 13.194 AED | 1.800.000 AED |
| 2032-04 | 2.930.598 AED | 13.229 AED | 1.800.000 AED |
| 2032-05 | 2.949.453 AED | 13.264 AED | 1.800.000 AED |
| 2032-06 | 2.968.430 AED | 13.298 AED | 1.800.000 AED |
| 2032-07 | 2.987.529 AED | 13.333 AED | 1.800.000 AED |
| 2032-08 | 3.006.751 AED | 13.368 AED | 1.800.000 AED |
| 2032-09 | 3.026.097 AED | 13.403 AED | 1.800.000 AED |
| 2032-10 | 3.045.567 AED | 13.438 AED | 1.800.000 AED |
| 2032-11 | 3.065.162 AED | 13.473 AED | 1.800.000 AED |
| 2032-12 | 3.084.883 AED | 13.508 AED | 1.800.000 AED |
| 2033-01 | 3.104.731 AED | 13.543 AED | 1.800.000 AED |
| 2033-02 | 3.124.707 AED | 13.578 AED | 1.800.000 AED |
| 2033-03 | 3.144.812 AED | 13.614 AED | 1.800.000 AED |
| 2033-04 | 3.165.046 AED | 13.649 AED | 1.800.000 AED |
| 2033-05 | 3.185.410 AED | 13.685 AED | 1.800.000 AED |
| 2033-06 | 3.205.905 AED | 13.721 AED | 1.800.000 AED |
| 2033-07 | 3.226.532 AED | 13.756 AED | 1.800.000 AED |
| 2033-08 | 3.247.291 AED | 13.792 AED | 1.800.000 AED |
| 2033-09 | 3.268.184 AED | 13.828 AED | 1.800.000 AED |
| 2033-10 | 3.289.212 AED | 13.864 AED | 1.800.000 AED |
| 2033-11 | 3.310.375 AED | 13.900 AED | 1.800.000 AED |
| 2033-12 | 3.331.674 AED | 13.937 AED | 1.800.000 AED |
| 2034-01 | 3.353.110 AED | 13.973 AED | 1.800.000 AED |
| 2034-02 | 3.374.684 AED | 14.009 AED | 1.800.000 AED |
| 2034-03 | 3.396.397 AED | 14.046 AED | 1.800.000 AED |
| 2034-04 | 3.418.249 AED | 14.082 AED | 1.800.000 AED |
| 2034-05 | 3.440.242 AED | 14.119 AED | 1.800.000 AED |
| 2034-06 | 3.462.377 AED | 14.156 AED | 1.800.000 AED |
| 2034-07 | 3.484.654 AED | 14.193 AED | 1.800.000 AED |
| 2034-08 | 3.507.074 AED | 14.230 AED | 1.800.000 AED |
| 2034-09 | 3.529.639 AED | 14.267 AED | 1.800.000 AED |
| 2034-10 | 3.552.349 AED | 14.304 AED | 1.800.000 AED |
| 2034-11 | 3.575.205 AED | 14.341 AED | 1.800.000 AED |
| 2034-12 | 3.598.208 AED | 14.378 AED | 1.800.000 AED |
| 2035-01 | 3.621.359 AED | 14.416 AED | 1.800.000 AED |
| 2035-02 | 3.644.659 AED | 14.453 AED | 1.800.000 AED |
| 2035-03 | 3.668.109 AED | 14.491 AED | 1.800.000 AED |
| 2035-04 | 3.691.709 AED | 14.528 AED | 1.800.000 AED |
| 2035-05 | 3.715.462 AED | 14.566 AED | 1.800.000 AED |
| 2035-06 | 3.739.367 AED | 14.604 AED | 1.800.000 AED |
| 2035-07 | 3.763.426 AED | 14.642 AED | 1.800.000 AED |
| 2035-08 | 3.787.640 AED | 14.680 AED | 1.800.000 AED |
| 2035-09 | 3.812.010 AED | 14.718 AED | 1.800.000 AED |
| 2035-10 | 3.836.537 AED | 14.757 AED | 1.800.000 AED |
| 2035-11 | 3.861.221 AED | 14.795 AED | 1.800.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.800.000 AED | 0 AED | 360.000 AED |
| 2026 | 1.944.000 AED | 0 AED | 720.000 AED |
| 2027 | 2.099.520 AED | 78.505 AED | 1.800.000 AED |
| 2028 | 2.267.481 AED | 140.924 AED | 1.800.000 AED |
| 2029 | 2.448.880 AED | 145.434 AED | 1.800.000 AED |
| 2030 | 2.644.790 AED | 150.077 AED | 1.800.000 AED |
| 2031 | 2.856.373 AED | 154.864 AED | 1.800.000 AED |
| 2032 | 3.084.883 AED | 159.794 AED | 1.800.000 AED |
| 2033 | 3.331.674 AED | 164.867 AED | 1.800.000 AED |
| 2034 | 3.598.208 AED | 170.098 AED | 1.800.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 486.000 USD | 0 USD | 97.200 USD |
| 2026-01 | 489.126 USD | 0 USD | 97.200 USD |
| 2026-02 | 492.273 USD | 0 USD | 97.200 USD |
| 2026-03 | 495.441 USD | 0 USD | 121.500 USD |
| 2026-04 | 498.628 USD | 0 USD | 121.500 USD |
| 2026-05 | 501.837 USD | 0 USD | 121.500 USD |
| 2026-06 | 505.065 USD | 0 USD | 145.800 USD |
| 2026-07 | 508.315 USD | 0 USD | 145.800 USD |
| 2026-08 | 511.586 USD | 0 USD | 145.800 USD |
| 2026-09 | 514.877 USD | 0 USD | 145.800 USD |
| 2026-10 | 518.190 USD | 0 USD | 194.400 USD |
| 2026-11 | 521.524 USD | 0 USD | 194.400 USD |
| 2026-12 | 524.880 USD | 0 USD | 194.400 USD |
| 2027-01 | 528.256 USD | 0 USD | 218.700 USD |
| 2027-02 | 531.655 USD | 0 USD | 218.700 USD |
| 2027-03 | 535.076 USD | 0 USD | 218.700 USD |
| 2027-04 | 538.519 USD | 0 USD | 218.700 USD |
| 2027-05 | 541.983 USD | 0 USD | 267.300 USD |
| 2027-06 | 545.471 USD | 3.028 USD | 461.700 USD |
| 2027-07 | 548.980 USD | 3.028 USD | 461.700 USD |
| 2027-08 | 552.512 USD | 3.028 USD | 461.700 USD |
| 2027-09 | 556.067 USD | 3.028 USD | 461.700 USD |
| 2027-10 | 559.645 USD | 3.028 USD | 486.000 USD |
| 2027-11 | 563.246 USD | 3.028 USD | 486.000 USD |
| 2027-12 | 566.870 USD | 3.028 USD | 486.000 USD |
| 2028-01 | 570.517 USD | 3.125 USD | 486.000 USD |
| 2028-02 | 574.188 USD | 3.133 USD | 486.000 USD |
| 2028-03 | 577.882 USD | 3.141 USD | 486.000 USD |
| 2028-04 | 581.600 USD | 3.149 USD | 486.000 USD |
| 2028-05 | 585.342 USD | 3.158 USD | 486.000 USD |
| 2028-06 | 589.108 USD | 3.166 USD | 486.000 USD |
| 2028-07 | 592.899 USD | 3.174 USD | 486.000 USD |
| 2028-08 | 596.714 USD | 3.183 USD | 486.000 USD |
| 2028-09 | 600.553 USD | 3.191 USD | 486.000 USD |
| 2028-10 | 604.417 USD | 3.200 USD | 486.000 USD |
| 2028-11 | 608.305 USD | 3.208 USD | 486.000 USD |
| 2028-12 | 612.219 USD | 3.216 USD | 486.000 USD |
| 2029-01 | 616.158 USD | 3.225 USD | 486.000 USD |
| 2029-02 | 620.123 USD | 3.233 USD | 486.000 USD |
| 2029-03 | 624.113 USD | 3.242 USD | 486.000 USD |
| 2029-04 | 628.128 USD | 3.250 USD | 486.000 USD |
| 2029-05 | 632.170 USD | 3.259 USD | 486.000 USD |
| 2029-06 | 636.237 USD | 3.267 USD | 486.000 USD |
| 2029-07 | 640.331 USD | 3.276 USD | 486.000 USD |
| 2029-08 | 644.451 USD | 3.285 USD | 486.000 USD |
| 2029-09 | 648.597 USD | 3.293 USD | 486.000 USD |
| 2029-10 | 652.770 USD | 3.302 USD | 486.000 USD |
| 2029-11 | 656.970 USD | 3.311 USD | 486.000 USD |
| 2029-12 | 661.197 USD | 3.319 USD | 486.000 USD |
| 2030-01 | 665.451 USD | 3.328 USD | 486.000 USD |
| 2030-02 | 669.733 USD | 3.337 USD | 486.000 USD |
| 2030-03 | 674.042 USD | 3.345 USD | 486.000 USD |
| 2030-04 | 678.379 USD | 3.354 USD | 486.000 USD |
| 2030-05 | 682.743 USD | 3.363 USD | 486.000 USD |
| 2030-06 | 687.136 USD | 3.372 USD | 486.000 USD |
| 2030-07 | 691.557 USD | 3.380 USD | 486.000 USD |
| 2030-08 | 696.007 USD | 3.389 USD | 486.000 USD |
| 2030-09 | 700.485 USD | 3.398 USD | 486.000 USD |
| 2030-10 | 704.992 USD | 3.407 USD | 486.000 USD |
| 2030-11 | 709.528 USD | 3.416 USD | 486.000 USD |
| 2030-12 | 714.093 USD | 3.425 USD | 486.000 USD |
| 2031-01 | 718.687 USD | 3.434 USD | 486.000 USD |
| 2031-02 | 723.311 USD | 3.443 USD | 486.000 USD |
| 2031-03 | 727.965 USD | 3.452 USD | 486.000 USD |
| 2031-04 | 732.649 USD | 3.461 USD | 486.000 USD |
| 2031-05 | 737.363 USD | 3.470 USD | 486.000 USD |
| 2031-06 | 742.107 USD | 3.479 USD | 486.000 USD |
| 2031-07 | 746.882 USD | 3.488 USD | 486.000 USD |
| 2031-08 | 751.687 USD | 3.498 USD | 486.000 USD |
| 2031-09 | 756.524 USD | 3.507 USD | 486.000 USD |
| 2031-10 | 761.391 USD | 3.516 USD | 486.000 USD |
| 2031-11 | 766.290 USD | 3.525 USD | 486.000 USD |
| 2031-12 | 771.220 USD | 3.534 USD | 486.000 USD |
| 2032-01 | 776.182 USD | 3.544 USD | 486.000 USD |
| 2032-02 | 781.176 USD | 3.553 USD | 486.000 USD |
| 2032-03 | 786.203 USD | 3.562 USD | 486.000 USD |
| 2032-04 | 791.261 USD | 3.571 USD | 486.000 USD |
| 2032-05 | 796.352 USD | 3.581 USD | 486.000 USD |
| 2032-06 | 801.476 USD | 3.590 USD | 486.000 USD |
| 2032-07 | 806.632 USD | 3.599 USD | 486.000 USD |
| 2032-08 | 811.822 USD | 3.609 USD | 486.000 USD |
| 2032-09 | 817.046 USD | 3.618 USD | 486.000 USD |
| 2032-10 | 822.303 USD | 3.628 USD | 486.000 USD |
| 2032-11 | 827.593 USD | 3.637 USD | 486.000 USD |
| 2032-12 | 832.918 USD | 3.647 USD | 486.000 USD |
| 2033-01 | 838.277 USD | 3.656 USD | 486.000 USD |
| 2033-02 | 843.670 USD | 3.666 USD | 486.000 USD |
| 2033-03 | 849.099 USD | 3.675 USD | 486.000 USD |
| 2033-04 | 854.562 USD | 3.685 USD | 486.000 USD |
| 2033-05 | 860.060 USD | 3.694 USD | 486.000 USD |
| 2033-06 | 865.594 USD | 3.704 USD | 486.000 USD |
| 2033-07 | 871.163 USD | 3.714 USD | 486.000 USD |
| 2033-08 | 876.768 USD | 3.723 USD | 486.000 USD |
| 2033-09 | 882.409 USD | 3.733 USD | 486.000 USD |
| 2033-10 | 888.087 USD | 3.743 USD | 486.000 USD |
| 2033-11 | 893.801 USD | 3.753 USD | 486.000 USD |
| 2033-12 | 899.551 USD | 3.762 USD | 486.000 USD |
| 2034-01 | 905.339 USD | 3.772 USD | 486.000 USD |
| 2034-02 | 911.164 USD | 3.782 USD | 486.000 USD |
| 2034-03 | 917.027 USD | 3.792 USD | 486.000 USD |
| 2034-04 | 922.927 USD | 3.802 USD | 486.000 USD |
| 2034-05 | 928.865 USD | 3.812 USD | 486.000 USD |
| 2034-06 | 934.841 USD | 3.822 USD | 486.000 USD |
| 2034-07 | 940.856 USD | 3.832 USD | 486.000 USD |
| 2034-08 | 946.909 USD | 3.842 USD | 486.000 USD |
| 2034-09 | 953.002 USD | 3.852 USD | 486.000 USD |
| 2034-10 | 959.134 USD | 3.862 USD | 486.000 USD |
| 2034-11 | 965.305 USD | 3.872 USD | 486.000 USD |
| 2034-12 | 971.516 USD | 3.882 USD | 486.000 USD |
| 2035-01 | 977.766 USD | 3.892 USD | 486.000 USD |
| 2035-02 | 984.057 USD | 3.902 USD | 486.000 USD |
| 2035-03 | 990.389 USD | 3.912 USD | 486.000 USD |
| 2035-04 | 996.761 USD | 3.922 USD | 486.000 USD |
| 2035-05 | 1.003.174 USD | 3.932 USD | 486.000 USD |
| 2035-06 | 1.009.629 USD | 3.943 USD | 486.000 USD |
| 2035-07 | 1.016.125 USD | 3.953 USD | 486.000 USD |
| 2035-08 | 1.022.662 USD | 3.963 USD | 486.000 USD |
| 2035-09 | 1.029.242 USD | 3.973 USD | 486.000 USD |
| 2035-10 | 1.035.864 USD | 3.984 USD | 486.000 USD |
| 2035-11 | 1.042.529 USD | 3.994 USD | 486.000 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 486.000 USD | 0 USD | 97.200 USD |
| 2026 | 524.880 USD | 0 USD | 194.400 USD |
| 2027 | 566.870 USD | 21.196 USD | 486.000 USD |
| 2028 | 612.219 USD | 38.044 USD | 486.000 USD |
| 2029 | 661.197 USD | 39.262 USD | 486.000 USD |
| 2030 | 714.093 USD | 40.514 USD | 486.000 USD |
| 2031 | 771.220 USD | 41.807 USD | 486.000 USD |
| 2032 | 832.918 USD | 43.139 USD | 486.000 USD |
| 2033 | 899.551 USD | 44.508 USD | 486.000 USD |
| 2034 | 971.516 USD | 45.924 USD | 486.000 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.