Calculate investment numbers:
Imtiaz
Beach Walk Residence 4 - Two 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.
17912
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 - Two Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.698.000 AED | 0 AED | 539.600 AED |
| 2026-01 | 2.715.359 AED | 0 AED | 539.600 AED |
| 2026-02 | 2.732.829 AED | 0 AED | 539.600 AED |
| 2026-03 | 2.750.412 AED | 0 AED | 674.500 AED |
| 2026-04 | 2.768.109 AED | 0 AED | 674.500 AED |
| 2026-05 | 2.785.919 AED | 0 AED | 674.500 AED |
| 2026-06 | 2.803.843 AED | 0 AED | 809.400 AED |
| 2026-07 | 2.821.883 AED | 0 AED | 809.400 AED |
| 2026-08 | 2.840.039 AED | 0 AED | 809.400 AED |
| 2026-09 | 2.858.312 AED | 0 AED | 809.400 AED |
| 2026-10 | 2.876.703 AED | 0 AED | 1.079.200 AED |
| 2026-11 | 2.895.212 AED | 0 AED | 1.079.200 AED |
| 2026-12 | 2.913.840 AED | 0 AED | 1.079.200 AED |
| 2027-01 | 2.932.587 AED | 0 AED | 1.214.100 AED |
| 2027-02 | 2.951.456 AED | 0 AED | 1.214.100 AED |
| 2027-03 | 2.970.445 AED | 0 AED | 1.214.100 AED |
| 2027-04 | 2.989.557 AED | 0 AED | 1.214.100 AED |
| 2027-05 | 3.008.792 AED | 0 AED | 1.483.900 AED |
| 2027-06 | 3.028.151 AED | 16.420 AED | 2.563.100 AED |
| 2027-07 | 3.047.634 AED | 16.420 AED | 2.563.100 AED |
| 2027-08 | 3.067.243 AED | 16.420 AED | 2.563.100 AED |
| 2027-09 | 3.086.977 AED | 16.420 AED | 2.563.100 AED |
| 2027-10 | 3.106.839 AED | 16.420 AED | 2.698.000 AED |
| 2027-11 | 3.126.829 AED | 16.420 AED | 2.698.000 AED |
| 2027-12 | 3.146.947 AED | 16.420 AED | 2.698.000 AED |
| 2028-01 | 3.167.194 AED | 16.960 AED | 2.698.000 AED |
| 2028-02 | 3.187.572 AED | 17.005 AED | 2.698.000 AED |
| 2028-03 | 3.208.081 AED | 17.051 AED | 2.698.000 AED |
| 2028-04 | 3.228.722 AED | 17.097 AED | 2.698.000 AED |
| 2028-05 | 3.249.496 AED | 17.143 AED | 2.698.000 AED |
| 2028-06 | 3.270.403 AED | 17.189 AED | 2.698.000 AED |
| 2028-07 | 3.291.445 AED | 17.235 AED | 2.698.000 AED |
| 2028-08 | 3.312.622 AED | 17.282 AED | 2.698.000 AED |
| 2028-09 | 3.333.936 AED | 17.328 AED | 2.698.000 AED |
| 2028-10 | 3.355.386 AED | 17.375 AED | 2.698.000 AED |
| 2028-11 | 3.376.975 AED | 17.422 AED | 2.698.000 AED |
| 2028-12 | 3.398.702 AED | 17.468 AED | 2.698.000 AED |
| 2029-01 | 3.420.570 AED | 17.515 AED | 2.698.000 AED |
| 2029-02 | 3.442.578 AED | 17.562 AED | 2.698.000 AED |
| 2029-03 | 3.464.728 AED | 17.610 AED | 2.698.000 AED |
| 2029-04 | 3.487.020 AED | 17.657 AED | 2.698.000 AED |
| 2029-05 | 3.509.455 AED | 17.704 AED | 2.698.000 AED |
| 2029-06 | 3.532.035 AED | 17.752 AED | 2.698.000 AED |
| 2029-07 | 3.554.760 AED | 17.799 AED | 2.698.000 AED |
| 2029-08 | 3.577.632 AED | 17.847 AED | 2.698.000 AED |
| 2029-09 | 3.600.650 AED | 17.895 AED | 2.698.000 AED |
| 2029-10 | 3.623.817 AED | 17.943 AED | 2.698.000 AED |
| 2029-11 | 3.647.133 AED | 17.991 AED | 2.698.000 AED |
| 2029-12 | 3.670.599 AED | 18.039 AED | 2.698.000 AED |
| 2030-01 | 3.694.215 AED | 18.088 AED | 2.698.000 AED |
| 2030-02 | 3.717.984 AED | 18.136 AED | 2.698.000 AED |
| 2030-03 | 3.741.906 AED | 18.185 AED | 2.698.000 AED |
| 2030-04 | 3.765.981 AED | 18.234 AED | 2.698.000 AED |
| 2030-05 | 3.790.212 AED | 18.282 AED | 2.698.000 AED |
| 2030-06 | 3.814.598 AED | 18.331 AED | 2.698.000 AED |
| 2030-07 | 3.839.141 AED | 18.380 AED | 2.698.000 AED |
| 2030-08 | 3.863.842 AED | 18.430 AED | 2.698.000 AED |
| 2030-09 | 3.888.703 AED | 18.479 AED | 2.698.000 AED |
| 2030-10 | 3.913.723 AED | 18.528 AED | 2.698.000 AED |
| 2030-11 | 3.938.904 AED | 18.578 AED | 2.698.000 AED |
| 2030-12 | 3.964.247 AED | 18.628 AED | 2.698.000 AED |
| 2031-01 | 3.989.753 AED | 18.677 AED | 2.698.000 AED |
| 2031-02 | 4.015.423 AED | 18.727 AED | 2.698.000 AED |
| 2031-03 | 4.041.258 AED | 18.777 AED | 2.698.000 AED |
| 2031-04 | 4.067.260 AED | 18.828 AED | 2.698.000 AED |
| 2031-05 | 4.093.429 AED | 18.878 AED | 2.698.000 AED |
| 2031-06 | 4.119.766 AED | 18.928 AED | 2.698.000 AED |
| 2031-07 | 4.146.273 AED | 18.979 AED | 2.698.000 AED |
| 2031-08 | 4.172.950 AED | 19.029 AED | 2.698.000 AED |
| 2031-09 | 4.199.799 AED | 19.080 AED | 2.698.000 AED |
| 2031-10 | 4.226.820 AED | 19.131 AED | 2.698.000 AED |
| 2031-11 | 4.254.016 AED | 19.182 AED | 2.698.000 AED |
| 2031-12 | 4.281.386 AED | 19.233 AED | 2.698.000 AED |
| 2032-01 | 4.308.933 AED | 19.285 AED | 2.698.000 AED |
| 2032-02 | 4.336.657 AED | 19.336 AED | 2.698.000 AED |
| 2032-03 | 4.364.559 AED | 19.388 AED | 2.698.000 AED |
| 2032-04 | 4.392.641 AED | 19.439 AED | 2.698.000 AED |
| 2032-05 | 4.420.903 AED | 19.491 AED | 2.698.000 AED |
| 2032-06 | 4.449.347 AED | 19.543 AED | 2.698.000 AED |
| 2032-07 | 4.477.975 AED | 19.595 AED | 2.698.000 AED |
| 2032-08 | 4.506.786 AED | 19.647 AED | 2.698.000 AED |
| 2032-09 | 4.535.783 AED | 19.700 AED | 2.698.000 AED |
| 2032-10 | 4.564.966 AED | 19.752 AED | 2.698.000 AED |
| 2032-11 | 4.594.337 AED | 19.805 AED | 2.698.000 AED |
| 2032-12 | 4.623.897 AED | 19.857 AED | 2.698.000 AED |
| 2033-01 | 4.653.648 AED | 19.910 AED | 2.698.000 AED |
| 2033-02 | 4.683.589 AED | 19.963 AED | 2.698.000 AED |
| 2033-03 | 4.713.724 AED | 20.016 AED | 2.698.000 AED |
| 2033-04 | 4.744.052 AED | 20.070 AED | 2.698.000 AED |
| 2033-05 | 4.774.575 AED | 20.123 AED | 2.698.000 AED |
| 2033-06 | 4.805.295 AED | 20.176 AED | 2.698.000 AED |
| 2033-07 | 4.836.213 AED | 20.230 AED | 2.698.000 AED |
| 2033-08 | 4.867.329 AED | 20.284 AED | 2.698.000 AED |
| 2033-09 | 4.898.645 AED | 20.338 AED | 2.698.000 AED |
| 2033-10 | 4.930.163 AED | 20.392 AED | 2.698.000 AED |
| 2033-11 | 4.961.884 AED | 20.446 AED | 2.698.000 AED |
| 2033-12 | 4.993.809 AED | 20.500 AED | 2.698.000 AED |
| 2034-01 | 5.025.940 AED | 20.555 AED | 2.698.000 AED |
| 2034-02 | 5.058.277 AED | 20.609 AED | 2.698.000 AED |
| 2034-03 | 5.090.822 AED | 20.664 AED | 2.698.000 AED |
| 2034-04 | 5.123.576 AED | 20.719 AED | 2.698.000 AED |
| 2034-05 | 5.156.541 AED | 20.774 AED | 2.698.000 AED |
| 2034-06 | 5.189.719 AED | 20.829 AED | 2.698.000 AED |
| 2034-07 | 5.223.110 AED | 20.884 AED | 2.698.000 AED |
| 2034-08 | 5.256.715 AED | 20.939 AED | 2.698.000 AED |
| 2034-09 | 5.290.537 AED | 20.995 AED | 2.698.000 AED |
| 2034-10 | 5.324.577 AED | 21.050 AED | 2.698.000 AED |
| 2034-11 | 5.358.835 AED | 21.106 AED | 2.698.000 AED |
| 2034-12 | 5.393.314 AED | 21.162 AED | 2.698.000 AED |
| 2035-01 | 5.428.015 AED | 21.218 AED | 2.698.000 AED |
| 2035-02 | 5.462.939 AED | 21.274 AED | 2.698.000 AED |
| 2035-03 | 5.498.087 AED | 21.331 AED | 2.698.000 AED |
| 2035-04 | 5.533.462 AED | 21.387 AED | 2.698.000 AED |
| 2035-05 | 5.569.065 AED | 21.444 AED | 2.698.000 AED |
| 2035-06 | 5.604.896 AED | 21.501 AED | 2.698.000 AED |
| 2035-07 | 5.640.958 AED | 21.557 AED | 2.698.000 AED |
| 2035-08 | 5.677.252 AED | 21.615 AED | 2.698.000 AED |
| 2035-09 | 5.713.780 AED | 21.672 AED | 2.698.000 AED |
| 2035-10 | 5.750.543 AED | 21.729 AED | 2.698.000 AED |
| 2035-11 | 5.787.542 AED | 21.786 AED | 2.698.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.698.000 AED | 0 AED | 539.600 AED |
| 2026 | 2.913.840 AED | 0 AED | 1.079.200 AED |
| 2027 | 3.146.947 AED | 114.940 AED | 2.698.000 AED |
| 2028 | 3.398.702 AED | 206.555 AED | 2.698.000 AED |
| 2029 | 3.670.599 AED | 213.314 AED | 2.698.000 AED |
| 2030 | 3.964.247 AED | 220.279 AED | 2.698.000 AED |
| 2031 | 4.281.386 AED | 227.449 AED | 2.698.000 AED |
| 2032 | 4.623.897 AED | 234.838 AED | 2.698.000 AED |
| 2033 | 4.993.809 AED | 242.448 AED | 2.698.000 AED |
| 2034 | 5.393.314 AED | 250.286 AED | 2.698.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 728.460 USD | 0 USD | 145.692 USD |
| 2026-01 | 733.146 USD | 0 USD | 145.692 USD |
| 2026-02 | 737.863 USD | 0 USD | 145.692 USD |
| 2026-03 | 742.611 USD | 0 USD | 182.115 USD |
| 2026-04 | 747.389 USD | 0 USD | 182.115 USD |
| 2026-05 | 752.198 USD | 0 USD | 182.115 USD |
| 2026-06 | 757.037 USD | 0 USD | 218.538 USD |
| 2026-07 | 761.908 USD | 0 USD | 218.538 USD |
| 2026-08 | 766.810 USD | 0 USD | 218.538 USD |
| 2026-09 | 771.744 USD | 0 USD | 218.538 USD |
| 2026-10 | 776.709 USD | 0 USD | 291.384 USD |
| 2026-11 | 781.707 USD | 0 USD | 291.384 USD |
| 2026-12 | 786.736 USD | 0 USD | 291.384 USD |
| 2027-01 | 791.798 USD | 0 USD | 327.807 USD |
| 2027-02 | 796.893 USD | 0 USD | 327.807 USD |
| 2027-03 | 802.020 USD | 0 USD | 327.807 USD |
| 2027-04 | 807.180 USD | 0 USD | 327.807 USD |
| 2027-05 | 812.373 USD | 0 USD | 400.653 USD |
| 2027-06 | 817.600 USD | 4.433 USD | 692.037 USD |
| 2027-07 | 822.861 USD | 4.433 USD | 692.037 USD |
| 2027-08 | 828.155 USD | 4.433 USD | 692.037 USD |
| 2027-09 | 833.483 USD | 4.433 USD | 692.037 USD |
| 2027-10 | 838.846 USD | 4.433 USD | 728.460 USD |
| 2027-11 | 844.243 USD | 4.433 USD | 728.460 USD |
| 2027-12 | 849.675 USD | 4.433 USD | 728.460 USD |
| 2028-01 | 855.142 USD | 4.579 USD | 728.460 USD |
| 2028-02 | 860.644 USD | 4.591 USD | 728.460 USD |
| 2028-03 | 866.181 USD | 4.603 USD | 728.460 USD |
| 2028-04 | 871.754 USD | 4.616 USD | 728.460 USD |
| 2028-05 | 877.363 USD | 4.628 USD | 728.460 USD |
| 2028-06 | 883.008 USD | 4.641 USD | 728.460 USD |
| 2028-07 | 888.690 USD | 4.653 USD | 728.460 USD |
| 2028-08 | 894.407 USD | 4.666 USD | 728.460 USD |
| 2028-09 | 900.162 USD | 4.678 USD | 728.460 USD |
| 2028-10 | 905.954 USD | 4.691 USD | 728.460 USD |
| 2028-11 | 911.783 USD | 4.703 USD | 728.460 USD |
| 2028-12 | 917.649 USD | 4.716 USD | 728.460 USD |
| 2029-01 | 923.553 USD | 4.729 USD | 728.460 USD |
| 2029-02 | 929.496 USD | 4.741 USD | 728.460 USD |
| 2029-03 | 935.476 USD | 4.754 USD | 728.460 USD |
| 2029-04 | 941.495 USD | 4.767 USD | 728.460 USD |
| 2029-05 | 947.552 USD | 4.780 USD | 728.460 USD |
| 2029-06 | 953.649 USD | 4.793 USD | 728.460 USD |
| 2029-07 | 959.785 USD | 4.805 USD | 728.460 USD |
| 2029-08 | 965.960 USD | 4.818 USD | 728.460 USD |
| 2029-09 | 972.175 USD | 4.831 USD | 728.460 USD |
| 2029-10 | 978.430 USD | 4.844 USD | 728.460 USD |
| 2029-11 | 984.725 USD | 4.857 USD | 728.460 USD |
| 2029-12 | 991.061 USD | 4.870 USD | 728.460 USD |
| 2030-01 | 997.438 USD | 4.883 USD | 728.460 USD |
| 2030-02 | 1.003.855 USD | 4.896 USD | 728.460 USD |
| 2030-03 | 1.010.314 USD | 4.909 USD | 728.460 USD |
| 2030-04 | 1.016.814 USD | 4.923 USD | 728.460 USD |
| 2030-05 | 1.023.357 USD | 4.936 USD | 728.460 USD |
| 2030-06 | 1.029.941 USD | 4.949 USD | 728.460 USD |
| 2030-07 | 1.036.568 USD | 4.962 USD | 728.460 USD |
| 2030-08 | 1.043.237 USD | 4.976 USD | 728.460 USD |
| 2030-09 | 1.049.949 USD | 4.989 USD | 728.460 USD |
| 2030-10 | 1.056.705 USD | 5.002 USD | 728.460 USD |
| 2030-11 | 1.063.504 USD | 5.016 USD | 728.460 USD |
| 2030-12 | 1.070.346 USD | 5.029 USD | 728.460 USD |
| 2031-01 | 1.077.233 USD | 5.042 USD | 728.460 USD |
| 2031-02 | 1.084.164 USD | 5.056 USD | 728.460 USD |
| 2031-03 | 1.091.139 USD | 5.069 USD | 728.460 USD |
| 2031-04 | 1.098.160 USD | 5.083 USD | 728.460 USD |
| 2031-05 | 1.105.225 USD | 5.097 USD | 728.460 USD |
| 2031-06 | 1.112.336 USD | 5.110 USD | 728.460 USD |
| 2031-07 | 1.119.493 USD | 5.124 USD | 728.460 USD |
| 2031-08 | 1.126.696 USD | 5.137 USD | 728.460 USD |
| 2031-09 | 1.133.945 USD | 5.151 USD | 728.460 USD |
| 2031-10 | 1.141.241 USD | 5.165 USD | 728.460 USD |
| 2031-11 | 1.148.584 USD | 5.179 USD | 728.460 USD |
| 2031-12 | 1.155.974 USD | 5.192 USD | 728.460 USD |
| 2032-01 | 1.163.411 USD | 5.206 USD | 728.460 USD |
| 2032-02 | 1.170.897 USD | 5.220 USD | 728.460 USD |
| 2032-03 | 1.178.430 USD | 5.234 USD | 728.460 USD |
| 2032-04 | 1.186.013 USD | 5.248 USD | 728.460 USD |
| 2032-05 | 1.193.643 USD | 5.262 USD | 728.460 USD |
| 2032-06 | 1.201.323 USD | 5.276 USD | 728.460 USD |
| 2032-07 | 1.209.053 USD | 5.290 USD | 728.460 USD |
| 2032-08 | 1.216.832 USD | 5.304 USD | 728.460 USD |
| 2032-09 | 1.224.661 USD | 5.319 USD | 728.460 USD |
| 2032-10 | 1.232.540 USD | 5.333 USD | 728.460 USD |
| 2032-11 | 1.240.470 USD | 5.347 USD | 728.460 USD |
| 2032-12 | 1.248.452 USD | 5.361 USD | 728.460 USD |
| 2033-01 | 1.256.484 USD | 5.375 USD | 728.460 USD |
| 2033-02 | 1.264.569 USD | 5.390 USD | 728.460 USD |
| 2033-03 | 1.272.705 USD | 5.404 USD | 728.460 USD |
| 2033-04 | 1.280.894 USD | 5.418 USD | 728.460 USD |
| 2033-05 | 1.289.135 USD | 5.433 USD | 728.460 USD |
| 2033-06 | 1.297.429 USD | 5.447 USD | 728.460 USD |
| 2033-07 | 1.305.777 USD | 5.462 USD | 728.460 USD |
| 2033-08 | 1.314.178 USD | 5.476 USD | 728.460 USD |
| 2033-09 | 1.322.634 USD | 5.491 USD | 728.460 USD |
| 2033-10 | 1.331.144 USD | 5.505 USD | 728.460 USD |
| 2033-11 | 1.339.708 USD | 5.520 USD | 728.460 USD |
| 2033-12 | 1.348.328 USD | 5.535 USD | 728.460 USD |
| 2034-01 | 1.357.003 USD | 5.549 USD | 728.460 USD |
| 2034-02 | 1.365.734 USD | 5.564 USD | 728.460 USD |
| 2034-03 | 1.374.521 USD | 5.579 USD | 728.460 USD |
| 2034-04 | 1.383.365 USD | 5.594 USD | 728.460 USD |
| 2034-05 | 1.392.266 USD | 5.608 USD | 728.460 USD |
| 2034-06 | 1.401.224 USD | 5.623 USD | 728.460 USD |
| 2034-07 | 1.410.239 USD | 5.638 USD | 728.460 USD |
| 2034-08 | 1.419.313 USD | 5.653 USD | 728.460 USD |
| 2034-09 | 1.428.444 USD | 5.668 USD | 728.460 USD |
| 2034-10 | 1.437.635 USD | 5.683 USD | 728.460 USD |
| 2034-11 | 1.446.885 USD | 5.698 USD | 728.460 USD |
| 2034-12 | 1.456.194 USD | 5.713 USD | 728.460 USD |
| 2035-01 | 1.465.564 USD | 5.728 USD | 728.460 USD |
| 2035-02 | 1.474.993 USD | 5.743 USD | 728.460 USD |
| 2035-03 | 1.484.483 USD | 5.759 USD | 728.460 USD |
| 2035-04 | 1.494.034 USD | 5.774 USD | 728.460 USD |
| 2035-05 | 1.503.647 USD | 5.789 USD | 728.460 USD |
| 2035-06 | 1.513.321 USD | 5.805 USD | 728.460 USD |
| 2035-07 | 1.523.058 USD | 5.820 USD | 728.460 USD |
| 2035-08 | 1.532.858 USD | 5.836 USD | 728.460 USD |
| 2035-09 | 1.542.720 USD | 5.851 USD | 728.460 USD |
| 2035-10 | 1.552.646 USD | 5.866 USD | 728.460 USD |
| 2035-11 | 1.562.636 USD | 5.882 USD | 728.460 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 728.460 USD | 0 USD | 145.692 USD |
| 2026 | 786.736 USD | 0 USD | 291.384 USD |
| 2027 | 849.675 USD | 31.031 USD | 728.460 USD |
| 2028 | 917.649 USD | 55.765 USD | 728.460 USD |
| 2029 | 991.061 USD | 57.589 USD | 728.460 USD |
| 2030 | 1.070.346 USD | 59.470 USD | 728.460 USD |
| 2031 | 1.155.974 USD | 61.405 USD | 728.460 USD |
| 2032 | 1.248.452 USD | 63.400 USD | 728.460 USD |
| 2033 | 1.348.328 USD | 65.456 USD | 728.460 USD |
| 2034 | 1.456.194 USD | 67.570 USD | 728.460 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.