SeaHaven
Handover Date: 2026-12-31
Developer:
Sobha Realty
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 1 month
Percent: 10.00 % after 12 month
Percent: 10.00 % after 24 month
Percent: 10.00 % after 36 month
Percent: 10.00 % after 42 month
The amount to be paid at the time of the handover.
Price Range:
From price: 4,595,585 AED
Sizes:
From sqft: 1,242 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 367,647.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 18,630 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,595,585 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 459,559 AED |
| 2025-12-15 | Until Handover | 10.0 | 459,559 AED |
| 2026-11-15 | Until Handover | 10.0 | 459,559 AED |
| 2026-12-31 | At Handover | 40.0 | 1,838,234 AED |
| 2027-11-15 | Until Handover | 10.0 | 459,559 AED |
| 2028-11-15 | Until Handover | 10.0 | 459,559 AED |
| 2029-05-15 | Until Handover | 10.0 | 459,559 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 919,117 AED |
| 2026 | 2,297,793 AED |
| 2027 | 459,559 AED |
| 2028 | 459,559 AED |
| 2029 | 459,559 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 4.595.585 AED | 0 AED | 919.117 AED |
| 2026-01 | 4.625.153 AED | 0 AED | 919.117 AED |
| 2026-02 | 4.654.911 AED | 0 AED | 919.117 AED |
| 2026-03 | 4.684.861 AED | 0 AED | 919.117 AED |
| 2026-04 | 4.715.003 AED | 0 AED | 919.117 AED |
| 2026-05 | 4.745.340 AED | 0 AED | 919.117 AED |
| 2026-06 | 4.775.872 AED | 0 AED | 919.117 AED |
| 2026-07 | 4.806.600 AED | 0 AED | 919.117 AED |
| 2026-08 | 4.837.525 AED | 0 AED | 919.117 AED |
| 2026-09 | 4.868.650 AED | 0 AED | 919.117 AED |
| 2026-10 | 4.899.975 AED | 0 AED | 919.117 AED |
| 2026-11 | 4.931.502 AED | 0 AED | 1.378.675 AED |
| 2026-12 | 4.963.231 AED | 0 AED | 3.216.909 AED |
| 2027-01 | 4.995.165 AED | 30.003 AED | 3.216.909 AED |
| 2027-02 | 5.027.304 AED | 30.081 AED | 3.216.909 AED |
| 2027-03 | 5.059.650 AED | 30.159 AED | 3.216.909 AED |
| 2027-04 | 5.092.204 AED | 30.237 AED | 3.216.909 AED |
| 2027-05 | 5.124.967 AED | 30.316 AED | 3.216.909 AED |
| 2027-06 | 5.157.941 AED | 30.394 AED | 3.216.909 AED |
| 2027-07 | 5.191.128 AED | 30.473 AED | 3.216.909 AED |
| 2027-08 | 5.224.528 AED | 30.552 AED | 3.216.909 AED |
| 2027-09 | 5.258.142 AED | 30.631 AED | 3.216.909 AED |
| 2027-10 | 5.291.973 AED | 30.711 AED | 3.216.909 AED |
| 2027-11 | 5.326.022 AED | 30.790 AED | 3.676.468 AED |
| 2027-12 | 5.360.290 AED | 30.870 AED | 3.676.468 AED |
| 2028-01 | 5.394.778 AED | 30.950 AED | 3.676.468 AED |
| 2028-02 | 5.429.488 AED | 31.030 AED | 3.676.468 AED |
| 2028-03 | 5.464.422 AED | 31.111 AED | 3.676.468 AED |
| 2028-04 | 5.499.580 AED | 31.191 AED | 3.676.468 AED |
| 2028-05 | 5.534.965 AED | 31.272 AED | 3.676.468 AED |
| 2028-06 | 5.570.577 AED | 31.353 AED | 3.676.468 AED |
| 2028-07 | 5.606.418 AED | 31.434 AED | 3.676.468 AED |
| 2028-08 | 5.642.490 AED | 31.515 AED | 3.676.468 AED |
| 2028-09 | 5.678.794 AED | 31.597 AED | 3.676.468 AED |
| 2028-10 | 5.715.331 AED | 31.679 AED | 3.676.468 AED |
| 2028-11 | 5.752.104 AED | 31.761 AED | 4.136.026 AED |
| 2028-12 | 5.789.113 AED | 31.843 AED | 4.136.026 AED |
| 2029-01 | 5.826.360 AED | 31.925 AED | 4.136.026 AED |
| 2029-02 | 5.863.847 AED | 32.008 AED | 4.136.026 AED |
| 2029-03 | 5.901.576 AED | 32.090 AED | 4.136.026 AED |
| 2029-04 | 5.939.546 AED | 32.173 AED | 4.136.026 AED |
| 2029-05 | 5.977.762 AED | 32.257 AED | 4.595.585 AED |
| 2029-06 | 6.016.223 AED | 32.340 AED | 4.595.585 AED |
| 2029-07 | 6.054.931 AED | 32.424 AED | 4.595.585 AED |
| 2029-08 | 6.093.889 AED | 32.507 AED | 4.595.585 AED |
| 2029-09 | 6.133.097 AED | 32.591 AED | 4.595.585 AED |
| 2029-10 | 6.172.558 AED | 32.676 AED | 4.595.585 AED |
| 2029-11 | 6.212.272 AED | 32.760 AED | 4.595.585 AED |
| 2029-12 | 6.252.242 AED | 32.845 AED | 4.595.585 AED |
| 2030-01 | 6.292.469 AED | 32.929 AED | 4.595.585 AED |
| 2030-02 | 6.332.955 AED | 33.015 AED | 4.595.585 AED |
| 2030-03 | 6.373.702 AED | 33.100 AED | 4.595.585 AED |
| 2030-04 | 6.414.710 AED | 33.185 AED | 4.595.585 AED |
| 2030-05 | 6.455.983 AED | 33.271 AED | 4.595.585 AED |
| 2030-06 | 6.497.521 AED | 33.357 AED | 4.595.585 AED |
| 2030-07 | 6.539.326 AED | 33.443 AED | 4.595.585 AED |
| 2030-08 | 6.581.400 AED | 33.529 AED | 4.595.585 AED |
| 2030-09 | 6.623.745 AED | 33.616 AED | 4.595.585 AED |
| 2030-10 | 6.666.362 AED | 33.702 AED | 4.595.585 AED |
| 2030-11 | 6.709.254 AED | 33.789 AED | 4.595.585 AED |
| 2030-12 | 6.752.422 AED | 33.877 AED | 4.595.585 AED |
| 2031-01 | 6.795.867 AED | 33.964 AED | 4.595.585 AED |
| 2031-02 | 6.839.592 AED | 34.052 AED | 4.595.585 AED |
| 2031-03 | 6.883.598 AED | 34.139 AED | 4.595.585 AED |
| 2031-04 | 6.927.887 AED | 34.227 AED | 4.595.585 AED |
| 2031-05 | 6.972.461 AED | 34.316 AED | 4.595.585 AED |
| 2031-06 | 7.017.322 AED | 34.404 AED | 4.595.585 AED |
| 2031-07 | 7.062.472 AED | 34.493 AED | 4.595.585 AED |
| 2031-08 | 7.107.912 AED | 34.582 AED | 4.595.585 AED |
| 2031-09 | 7.153.645 AED | 34.671 AED | 4.595.585 AED |
| 2031-10 | 7.199.671 AED | 34.760 AED | 4.595.585 AED |
| 2031-11 | 7.245.994 AED | 34.850 AED | 4.595.585 AED |
| 2031-12 | 7.292.615 AED | 34.939 AED | 4.595.585 AED |
| 2032-01 | 7.339.536 AED | 35.029 AED | 4.595.585 AED |
| 2032-02 | 7.386.759 AED | 35.120 AED | 4.595.585 AED |
| 2032-03 | 7.434.286 AED | 35.210 AED | 4.595.585 AED |
| 2032-04 | 7.482.118 AED | 35.301 AED | 4.595.585 AED |
| 2032-05 | 7.530.258 AED | 35.392 AED | 4.595.585 AED |
| 2032-06 | 7.578.708 AED | 35.483 AED | 4.595.585 AED |
| 2032-07 | 7.627.470 AED | 35.574 AED | 4.595.585 AED |
| 2032-08 | 7.676.545 AED | 35.666 AED | 4.595.585 AED |
| 2032-09 | 7.725.936 AED | 35.758 AED | 4.595.585 AED |
| 2032-10 | 7.775.645 AED | 35.850 AED | 4.595.585 AED |
| 2032-11 | 7.825.674 AED | 35.942 AED | 4.595.585 AED |
| 2032-12 | 7.876.025 AED | 36.034 AED | 4.595.585 AED |
| 2033-01 | 7.926.699 AED | 36.127 AED | 4.595.585 AED |
| 2033-02 | 7.977.700 AED | 36.220 AED | 4.595.585 AED |
| 2033-03 | 8.029.029 AED | 36.313 AED | 4.595.585 AED |
| 2033-04 | 8.080.688 AED | 36.406 AED | 4.595.585 AED |
| 2033-05 | 8.132.679 AED | 36.500 AED | 4.595.585 AED |
| 2033-06 | 8.185.005 AED | 36.594 AED | 4.595.585 AED |
| 2033-07 | 8.237.667 AED | 36.688 AED | 4.595.585 AED |
| 2033-08 | 8.290.669 AED | 36.782 AED | 4.595.585 AED |
| 2033-09 | 8.344.011 AED | 36.877 AED | 4.595.585 AED |
| 2033-10 | 8.397.697 AED | 36.972 AED | 4.595.585 AED |
| 2033-11 | 8.451.728 AED | 37.067 AED | 4.595.585 AED |
| 2033-12 | 8.506.107 AED | 37.162 AED | 4.595.585 AED |
| 2034-01 | 8.560.835 AED | 37.257 AED | 4.595.585 AED |
| 2034-02 | 8.615.916 AED | 37.353 AED | 4.595.585 AED |
| 2034-03 | 8.671.351 AED | 37.449 AED | 4.595.585 AED |
| 2034-04 | 8.727.143 AED | 37.545 AED | 4.595.585 AED |
| 2034-05 | 8.783.293 AED | 37.642 AED | 4.595.585 AED |
| 2034-06 | 8.839.805 AED | 37.738 AED | 4.595.585 AED |
| 2034-07 | 8.896.681 AED | 37.835 AED | 4.595.585 AED |
| 2034-08 | 8.953.922 AED | 37.932 AED | 4.595.585 AED |
| 2034-09 | 9.011.532 AED | 38.030 AED | 4.595.585 AED |
| 2034-10 | 9.069.513 AED | 38.127 AED | 4.595.585 AED |
| 2034-11 | 9.127.866 AED | 38.225 AED | 4.595.585 AED |
| 2034-12 | 9.186.595 AED | 38.323 AED | 4.595.585 AED |
| 2035-01 | 9.245.702 AED | 38.422 AED | 4.595.585 AED |
| 2035-02 | 9.305.189 AED | 38.520 AED | 4.595.585 AED |
| 2035-03 | 9.365.059 AED | 38.619 AED | 4.595.585 AED |
| 2035-04 | 9.425.314 AED | 38.718 AED | 4.595.585 AED |
| 2035-05 | 9.485.957 AED | 38.817 AED | 4.595.585 AED |
| 2035-06 | 9.546.990 AED | 38.917 AED | 4.595.585 AED |
| 2035-07 | 9.608.415 AED | 39.017 AED | 4.595.585 AED |
| 2035-08 | 9.670.236 AED | 39.117 AED | 4.595.585 AED |
| 2035-09 | 9.732.455 AED | 39.217 AED | 4.595.585 AED |
| 2035-10 | 9.795.074 AED | 39.318 AED | 4.595.585 AED |
| 2035-11 | 9.858.096 AED | 39.419 AED | 4.595.585 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 4.595.585 AED | 0 AED | 919.117 AED |
| 2026 | 4.963.231 AED | 0 AED | 3.216.909 AED |
| 2027 | 5.360.290 AED | 365.217 AED | 3.676.468 AED |
| 2028 | 5.789.113 AED | 376.736 AED | 4.136.026 AED |
| 2029 | 6.252.242 AED | 388.596 AED | 4.595.585 AED |
| 2030 | 6.752.422 AED | 400.813 AED | 4.595.585 AED |
| 2031 | 7.292.615 AED | 413.397 AED | 4.595.585 AED |
| 2032 | 7.876.025 AED | 426.359 AED | 4.595.585 AED |
| 2033 | 8.506.107 AED | 439.708 AED | 4.595.585 AED |
| 2034 | 9.186.595 AED | 453.456 AED | 4.595.585 AED |
Additional Acquisition Costs
| DLD fee (4%) | 183,823 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 188,023 AED |
Price Range:
From price: 4,719,790 AED
Sizes:
From sqft: 1,242 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 377,583.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 18,630 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,719,790 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 471,979 AED |
| 2025-12-15 | Until Handover | 10.0 | 471,979 AED |
| 2026-11-15 | Until Handover | 10.0 | 471,979 AED |
| 2026-12-31 | At Handover | 40.0 | 1,887,916 AED |
| 2027-11-15 | Until Handover | 10.0 | 471,979 AED |
| 2028-11-15 | Until Handover | 10.0 | 471,979 AED |
| 2029-05-15 | Until Handover | 10.0 | 471,979 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 943,958 AED |
| 2026 | 2,359,895 AED |
| 2027 | 471,979 AED |
| 2028 | 471,979 AED |
| 2029 | 471,979 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 4.719.790 AED | 0 AED | 943.958 AED |
| 2026-01 | 4.750.157 AED | 0 AED | 943.958 AED |
| 2026-02 | 4.780.719 AED | 0 AED | 943.958 AED |
| 2026-03 | 4.811.479 AED | 0 AED | 943.958 AED |
| 2026-04 | 4.842.436 AED | 0 AED | 943.958 AED |
| 2026-05 | 4.873.592 AED | 0 AED | 943.958 AED |
| 2026-06 | 4.904.949 AED | 0 AED | 943.958 AED |
| 2026-07 | 4.936.508 AED | 0 AED | 943.958 AED |
| 2026-08 | 4.968.269 AED | 0 AED | 943.958 AED |
| 2026-09 | 5.000.235 AED | 0 AED | 943.958 AED |
| 2026-10 | 5.032.407 AED | 0 AED | 943.958 AED |
| 2026-11 | 5.064.786 AED | 0 AED | 1.415.937 AED |
| 2026-12 | 5.097.373 AED | 0 AED | 3.303.853 AED |
| 2027-01 | 5.130.169 AED | 30.856 AED | 3.303.853 AED |
| 2027-02 | 5.163.177 AED | 30.936 AED | 3.303.853 AED |
| 2027-03 | 5.196.397 AED | 31.016 AED | 3.303.853 AED |
| 2027-04 | 5.229.831 AED | 31.097 AED | 3.303.853 AED |
| 2027-05 | 5.263.480 AED | 31.177 AED | 3.303.853 AED |
| 2027-06 | 5.297.345 AED | 31.258 AED | 3.303.853 AED |
| 2027-07 | 5.331.428 AED | 31.339 AED | 3.303.853 AED |
| 2027-08 | 5.365.731 AED | 31.420 AED | 3.303.853 AED |
| 2027-09 | 5.400.254 AED | 31.501 AED | 3.303.853 AED |
| 2027-10 | 5.435.000 AED | 31.583 AED | 3.303.853 AED |
| 2027-11 | 5.469.969 AED | 31.664 AED | 3.775.832 AED |
| 2027-12 | 5.505.163 AED | 31.746 AED | 3.775.832 AED |
| 2028-01 | 5.540.583 AED | 31.828 AED | 3.775.832 AED |
| 2028-02 | 5.576.231 AED | 31.911 AED | 3.775.832 AED |
| 2028-03 | 5.612.109 AED | 31.993 AED | 3.775.832 AED |
| 2028-04 | 5.648.217 AED | 32.076 AED | 3.775.832 AED |
| 2028-05 | 5.684.558 AED | 32.159 AED | 3.775.832 AED |
| 2028-06 | 5.721.133 AED | 32.242 AED | 3.775.832 AED |
| 2028-07 | 5.757.943 AED | 32.326 AED | 3.775.832 AED |
| 2028-08 | 5.794.989 AED | 32.409 AED | 3.775.832 AED |
| 2028-09 | 5.832.275 AED | 32.493 AED | 3.775.832 AED |
| 2028-10 | 5.869.800 AED | 32.577 AED | 3.775.832 AED |
| 2028-11 | 5.907.566 AED | 32.661 AED | 4.247.811 AED |
| 2028-12 | 5.945.576 AED | 32.745 AED | 4.247.811 AED |
| 2029-01 | 5.983.830 AED | 32.830 AED | 4.247.811 AED |
| 2029-02 | 6.022.330 AED | 32.915 AED | 4.247.811 AED |
| 2029-03 | 6.061.078 AED | 33.000 AED | 4.247.811 AED |
| 2029-04 | 6.100.075 AED | 33.085 AED | 4.247.811 AED |
| 2029-05 | 6.139.323 AED | 33.170 AED | 4.719.790 AED |
| 2029-06 | 6.178.823 AED | 33.256 AED | 4.719.790 AED |
| 2029-07 | 6.218.578 AED | 33.342 AED | 4.719.790 AED |
| 2029-08 | 6.258.589 AED | 33.428 AED | 4.719.790 AED |
| 2029-09 | 6.298.857 AED | 33.514 AED | 4.719.790 AED |
| 2029-10 | 6.339.384 AED | 33.601 AED | 4.719.790 AED |
| 2029-11 | 6.380.171 AED | 33.687 AED | 4.719.790 AED |
| 2029-12 | 6.421.222 AED | 33.774 AED | 4.719.790 AED |
| 2030-01 | 6.462.536 AED | 33.861 AED | 4.719.790 AED |
| 2030-02 | 6.504.116 AED | 33.949 AED | 4.719.790 AED |
| 2030-03 | 6.545.964 AED | 34.036 AED | 4.719.790 AED |
| 2030-04 | 6.588.081 AED | 34.124 AED | 4.719.790 AED |
| 2030-05 | 6.630.469 AED | 34.212 AED | 4.719.790 AED |
| 2030-06 | 6.673.129 AED | 34.300 AED | 4.719.790 AED |
| 2030-07 | 6.716.064 AED | 34.389 AED | 4.719.790 AED |
| 2030-08 | 6.759.276 AED | 34.477 AED | 4.719.790 AED |
| 2030-09 | 6.802.765 AED | 34.566 AED | 4.719.790 AED |
| 2030-10 | 6.846.534 AED | 34.655 AED | 4.719.790 AED |
| 2030-11 | 6.890.585 AED | 34.745 AED | 4.719.790 AED |
| 2030-12 | 6.934.919 AED | 34.834 AED | 4.719.790 AED |
| 2031-01 | 6.979.539 AED | 34.924 AED | 4.719.790 AED |
| 2031-02 | 7.024.446 AED | 35.014 AED | 4.719.790 AED |
| 2031-03 | 7.069.641 AED | 35.104 AED | 4.719.790 AED |
| 2031-04 | 7.115.127 AED | 35.194 AED | 4.719.790 AED |
| 2031-05 | 7.160.906 AED | 35.285 AED | 4.719.790 AED |
| 2031-06 | 7.206.980 AED | 35.376 AED | 4.719.790 AED |
| 2031-07 | 7.253.350 AED | 35.467 AED | 4.719.790 AED |
| 2031-08 | 7.300.018 AED | 35.558 AED | 4.719.790 AED |
| 2031-09 | 7.346.986 AED | 35.650 AED | 4.719.790 AED |
| 2031-10 | 7.394.257 AED | 35.742 AED | 4.719.790 AED |
| 2031-11 | 7.441.832 AED | 35.834 AED | 4.719.790 AED |
| 2031-12 | 7.489.713 AED | 35.926 AED | 4.719.790 AED |
| 2032-01 | 7.537.902 AED | 36.018 AED | 4.719.790 AED |
| 2032-02 | 7.586.401 AED | 36.111 AED | 4.719.790 AED |
| 2032-03 | 7.635.212 AED | 36.204 AED | 4.719.790 AED |
| 2032-04 | 7.684.338 AED | 36.297 AED | 4.719.790 AED |
| 2032-05 | 7.733.779 AED | 36.390 AED | 4.719.790 AED |
| 2032-06 | 7.783.538 AED | 36.484 AED | 4.719.790 AED |
| 2032-07 | 7.833.618 AED | 36.578 AED | 4.719.790 AED |
| 2032-08 | 7.884.019 AED | 36.672 AED | 4.719.790 AED |
| 2032-09 | 7.934.745 AED | 36.766 AED | 4.719.790 AED |
| 2032-10 | 7.985.798 AED | 36.860 AED | 4.719.790 AED |
| 2032-11 | 8.037.179 AED | 36.955 AED | 4.719.790 AED |
| 2032-12 | 8.088.890 AED | 37.050 AED | 4.719.790 AED |
| 2033-01 | 8.140.934 AED | 37.145 AED | 4.719.790 AED |
| 2033-02 | 8.193.313 AED | 37.241 AED | 4.719.790 AED |
| 2033-03 | 8.246.029 AED | 37.336 AED | 4.719.790 AED |
| 2033-04 | 8.299.085 AED | 37.432 AED | 4.719.790 AED |
| 2033-05 | 8.352.481 AED | 37.528 AED | 4.719.790 AED |
| 2033-06 | 8.406.221 AED | 37.625 AED | 4.719.790 AED |
| 2033-07 | 8.460.307 AED | 37.721 AED | 4.719.790 AED |
| 2033-08 | 8.514.741 AED | 37.818 AED | 4.719.790 AED |
| 2033-09 | 8.569.525 AED | 37.915 AED | 4.719.790 AED |
| 2033-10 | 8.624.662 AED | 38.013 AED | 4.719.790 AED |
| 2033-11 | 8.680.153 AED | 38.110 AED | 4.719.790 AED |
| 2033-12 | 8.736.001 AED | 38.208 AED | 4.719.790 AED |
| 2034-01 | 8.792.209 AED | 38.306 AED | 4.719.790 AED |
| 2034-02 | 8.848.778 AED | 38.405 AED | 4.719.790 AED |
| 2034-03 | 8.905.712 AED | 38.503 AED | 4.719.790 AED |
| 2034-04 | 8.963.011 AED | 38.602 AED | 4.719.790 AED |
| 2034-05 | 9.020.680 AED | 38.701 AED | 4.719.790 AED |
| 2034-06 | 9.078.719 AED | 38.800 AED | 4.719.790 AED |
| 2034-07 | 9.137.132 AED | 38.900 AED | 4.719.790 AED |
| 2034-08 | 9.195.920 AED | 38.999 AED | 4.719.790 AED |
| 2034-09 | 9.255.087 AED | 39.099 AED | 4.719.790 AED |
| 2034-10 | 9.314.635 AED | 39.200 AED | 4.719.790 AED |
| 2034-11 | 9.374.565 AED | 39.300 AED | 4.719.790 AED |
| 2034-12 | 9.434.882 AED | 39.401 AED | 4.719.790 AED |
| 2035-01 | 9.495.586 AED | 39.502 AED | 4.719.790 AED |
| 2035-02 | 9.556.681 AED | 39.603 AED | 4.719.790 AED |
| 2035-03 | 9.618.169 AED | 39.705 AED | 4.719.790 AED |
| 2035-04 | 9.680.052 AED | 39.807 AED | 4.719.790 AED |
| 2035-05 | 9.742.334 AED | 39.909 AED | 4.719.790 AED |
| 2035-06 | 9.805.017 AED | 40.011 AED | 4.719.790 AED |
| 2035-07 | 9.868.102 AED | 40.113 AED | 4.719.790 AED |
| 2035-08 | 9.931.594 AED | 40.216 AED | 4.719.790 AED |
| 2035-09 | 9.995.494 AED | 40.319 AED | 4.719.790 AED |
| 2035-10 | 10.059.805 AED | 40.422 AED | 4.719.790 AED |
| 2035-11 | 10.124.531 AED | 40.526 AED | 4.719.790 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 4.719.790 AED | 0 AED | 943.958 AED |
| 2026 | 5.097.373 AED | 0 AED | 3.303.853 AED |
| 2027 | 5.505.163 AED | 375.593 AED | 3.775.832 AED |
| 2028 | 5.945.576 AED | 387.420 AED | 4.247.811 AED |
| 2029 | 6.421.222 AED | 399.602 AED | 4.719.790 AED |
| 2030 | 6.934.919 AED | 412.148 AED | 4.719.790 AED |
| 2031 | 7.489.713 AED | 425.074 AED | 4.719.790 AED |
| 2032 | 8.088.890 AED | 438.385 AED | 4.719.790 AED |
| 2033 | 8.736.001 AED | 452.092 AED | 4.719.790 AED |
| 2034 | 9.434.882 AED | 466.216 AED | 4.719.790 AED |
Additional Acquisition Costs
| DLD fee (4%) | 188,792 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 192,992 AED |
Price Range:
From price: 6,349,940 AED
Sizes:
From sqft: 1,716 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 507,995.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 25,740 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 6,349,940 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 634,994 AED |
| 2025-12-15 | Until Handover | 10.0 | 634,994 AED |
| 2026-11-15 | Until Handover | 10.0 | 634,994 AED |
| 2026-12-31 | At Handover | 40.0 | 2,539,976 AED |
| 2027-11-15 | Until Handover | 10.0 | 634,994 AED |
| 2028-11-15 | Until Handover | 10.0 | 634,994 AED |
| 2029-05-15 | Until Handover | 10.0 | 634,994 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 1,269,988 AED |
| 2026 | 3,174,970 AED |
| 2027 | 634,994 AED |
| 2028 | 634,994 AED |
| 2029 | 634,994 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 6.349.940 AED | 0 AED | 1.269.988 AED |
| 2026-01 | 6.390.795 AED | 0 AED | 1.269.988 AED |
| 2026-02 | 6.431.914 AED | 0 AED | 1.269.988 AED |
| 2026-03 | 6.473.297 AED | 0 AED | 1.269.988 AED |
| 2026-04 | 6.514.946 AED | 0 AED | 1.269.988 AED |
| 2026-05 | 6.556.864 AED | 0 AED | 1.269.988 AED |
| 2026-06 | 6.599.051 AED | 0 AED | 1.269.988 AED |
| 2026-07 | 6.641.509 AED | 0 AED | 1.269.988 AED |
| 2026-08 | 6.684.241 AED | 0 AED | 1.269.988 AED |
| 2026-09 | 6.727.248 AED | 0 AED | 1.269.988 AED |
| 2026-10 | 6.770.531 AED | 0 AED | 1.269.988 AED |
| 2026-11 | 6.814.093 AED | 0 AED | 1.904.982 AED |
| 2026-12 | 6.857.935 AED | 0 AED | 4.444.958 AED |
| 2027-01 | 6.902.059 AED | 41.457 AED | 4.444.958 AED |
| 2027-02 | 6.946.467 AED | 41.565 AED | 4.444.958 AED |
| 2027-03 | 6.991.161 AED | 41.673 AED | 4.444.958 AED |
| 2027-04 | 7.036.142 AED | 41.781 AED | 4.444.958 AED |
| 2027-05 | 7.081.413 AED | 41.889 AED | 4.444.958 AED |
| 2027-06 | 7.126.975 AED | 41.998 AED | 4.444.958 AED |
| 2027-07 | 7.172.830 AED | 42.107 AED | 4.444.958 AED |
| 2027-08 | 7.218.980 AED | 42.216 AED | 4.444.958 AED |
| 2027-09 | 7.265.427 AED | 42.325 AED | 4.444.958 AED |
| 2027-10 | 7.312.173 AED | 42.435 AED | 4.444.958 AED |
| 2027-11 | 7.359.220 AED | 42.545 AED | 5.079.952 AED |
| 2027-12 | 7.406.570 AED | 42.655 AED | 5.079.952 AED |
| 2028-01 | 7.454.224 AED | 42.765 AED | 5.079.952 AED |
| 2028-02 | 7.502.184 AED | 42.876 AED | 5.079.952 AED |
| 2028-03 | 7.550.454 AED | 42.987 AED | 5.079.952 AED |
| 2028-04 | 7.599.033 AED | 43.099 AED | 5.079.952 AED |
| 2028-05 | 7.647.926 AED | 43.210 AED | 5.079.952 AED |
| 2028-06 | 7.697.133 AED | 43.322 AED | 5.079.952 AED |
| 2028-07 | 7.746.656 AED | 43.434 AED | 5.079.952 AED |
| 2028-08 | 7.796.499 AED | 43.547 AED | 5.079.952 AED |
| 2028-09 | 7.846.662 AED | 43.659 AED | 5.079.952 AED |
| 2028-10 | 7.897.147 AED | 43.772 AED | 5.079.952 AED |
| 2028-11 | 7.947.958 AED | 43.885 AED | 5.714.946 AED |
| 2028-12 | 7.999.095 AED | 43.999 AED | 5.714.946 AED |
| 2029-01 | 8.050.562 AED | 44.113 AED | 5.714.946 AED |
| 2029-02 | 8.102.359 AED | 44.227 AED | 5.714.946 AED |
| 2029-03 | 8.154.490 AED | 44.341 AED | 5.714.946 AED |
| 2029-04 | 8.206.956 AED | 44.456 AED | 5.714.946 AED |
| 2029-05 | 8.259.760 AED | 44.571 AED | 6.349.940 AED |
| 2029-06 | 8.312.904 AED | 44.686 AED | 6.349.940 AED |
| 2029-07 | 8.366.389 AED | 44.802 AED | 6.349.940 AED |
| 2029-08 | 8.420.219 AED | 44.917 AED | 6.349.940 AED |
| 2029-09 | 8.474.395 AED | 45.033 AED | 6.349.940 AED |
| 2029-10 | 8.528.919 AED | 45.150 AED | 6.349.940 AED |
| 2029-11 | 8.583.794 AED | 45.266 AED | 6.349.940 AED |
| 2029-12 | 8.639.023 AED | 45.383 AED | 6.349.940 AED |
| 2030-01 | 8.694.607 AED | 45.501 AED | 6.349.940 AED |
| 2030-02 | 8.750.548 AED | 45.618 AED | 6.349.940 AED |
| 2030-03 | 8.806.849 AED | 45.736 AED | 6.349.940 AED |
| 2030-04 | 8.863.513 AED | 45.854 AED | 6.349.940 AED |
| 2030-05 | 8.920.541 AED | 45.972 AED | 6.349.940 AED |
| 2030-06 | 8.977.936 AED | 46.091 AED | 6.349.940 AED |
| 2030-07 | 9.035.700 AED | 46.210 AED | 6.349.940 AED |
| 2030-08 | 9.093.836 AED | 46.329 AED | 6.349.940 AED |
| 2030-09 | 9.152.346 AED | 46.449 AED | 6.349.940 AED |
| 2030-10 | 9.211.233 AED | 46.569 AED | 6.349.940 AED |
| 2030-11 | 9.270.498 AED | 46.689 AED | 6.349.940 AED |
| 2030-12 | 9.330.145 AED | 46.809 AED | 6.349.940 AED |
| 2031-01 | 9.390.175 AED | 46.930 AED | 6.349.940 AED |
| 2031-02 | 9.450.592 AED | 47.051 AED | 6.349.940 AED |
| 2031-03 | 9.511.397 AED | 47.172 AED | 6.349.940 AED |
| 2031-04 | 9.572.594 AED | 47.294 AED | 6.349.940 AED |
| 2031-05 | 9.634.184 AED | 47.416 AED | 6.349.940 AED |
| 2031-06 | 9.696.171 AED | 47.538 AED | 6.349.940 AED |
| 2031-07 | 9.758.556 AED | 47.661 AED | 6.349.940 AED |
| 2031-08 | 9.821.343 AED | 47.783 AED | 6.349.940 AED |
| 2031-09 | 9.884.534 AED | 47.907 AED | 6.349.940 AED |
| 2031-10 | 9.948.131 AED | 48.030 AED | 6.349.940 AED |
| 2031-11 | 10.012.138 AED | 48.154 AED | 6.349.940 AED |
| 2031-12 | 10.076.556 AED | 48.278 AED | 6.349.940 AED |
| 2032-01 | 10.141.389 AED | 48.402 AED | 6.349.940 AED |
| 2032-02 | 10.206.639 AED | 48.527 AED | 6.349.940 AED |
| 2032-03 | 10.272.309 AED | 48.652 AED | 6.349.940 AED |
| 2032-04 | 10.338.401 AED | 48.777 AED | 6.349.940 AED |
| 2032-05 | 10.404.919 AED | 48.903 AED | 6.349.940 AED |
| 2032-06 | 10.471.864 AED | 49.029 AED | 6.349.940 AED |
| 2032-07 | 10.539.241 AED | 49.155 AED | 6.349.940 AED |
| 2032-08 | 10.607.051 AED | 49.281 AED | 6.349.940 AED |
| 2032-09 | 10.675.297 AED | 49.408 AED | 6.349.940 AED |
| 2032-10 | 10.743.982 AED | 49.535 AED | 6.349.940 AED |
| 2032-11 | 10.813.109 AED | 49.663 AED | 6.349.940 AED |
| 2032-12 | 10.882.681 AED | 49.791 AED | 6.349.940 AED |
| 2033-01 | 10.952.700 AED | 49.919 AED | 6.349.940 AED |
| 2033-02 | 11.023.170 AED | 50.047 AED | 6.349.940 AED |
| 2033-03 | 11.094.094 AED | 50.176 AED | 6.349.940 AED |
| 2033-04 | 11.165.473 AED | 50.305 AED | 6.349.940 AED |
| 2033-05 | 11.237.312 AED | 50.434 AED | 6.349.940 AED |
| 2033-06 | 11.309.614 AED | 50.564 AED | 6.349.940 AED |
| 2033-07 | 11.382.380 AED | 50.694 AED | 6.349.940 AED |
| 2033-08 | 11.455.615 AED | 50.824 AED | 6.349.940 AED |
| 2033-09 | 11.529.320 AED | 50.955 AED | 6.349.940 AED |
| 2033-10 | 11.603.500 AED | 51.086 AED | 6.349.940 AED |
| 2033-11 | 11.678.158 AED | 51.217 AED | 6.349.940 AED |
| 2033-12 | 11.753.295 AED | 51.349 AED | 6.349.940 AED |
| 2034-01 | 11.828.916 AED | 51.481 AED | 6.349.940 AED |
| 2034-02 | 11.905.024 AED | 51.613 AED | 6.349.940 AED |
| 2034-03 | 11.981.621 AED | 51.745 AED | 6.349.940 AED |
| 2034-04 | 12.058.711 AED | 51.878 AED | 6.349.940 AED |
| 2034-05 | 12.136.297 AED | 52.012 AED | 6.349.940 AED |
| 2034-06 | 12.214.383 AED | 52.145 AED | 6.349.940 AED |
| 2034-07 | 12.292.970 AED | 52.279 AED | 6.349.940 AED |
| 2034-08 | 12.372.064 AED | 52.413 AED | 6.349.940 AED |
| 2034-09 | 12.451.666 AED | 52.548 AED | 6.349.940 AED |
| 2034-10 | 12.531.780 AED | 52.683 AED | 6.349.940 AED |
| 2034-11 | 12.612.410 AED | 52.818 AED | 6.349.940 AED |
| 2034-12 | 12.693.559 AED | 52.953 AED | 6.349.940 AED |
| 2035-01 | 12.775.230 AED | 53.089 AED | 6.349.940 AED |
| 2035-02 | 12.857.426 AED | 53.226 AED | 6.349.940 AED |
| 2035-03 | 12.940.151 AED | 53.362 AED | 6.349.940 AED |
| 2035-04 | 13.023.408 AED | 53.499 AED | 6.349.940 AED |
| 2035-05 | 13.107.201 AED | 53.636 AED | 6.349.940 AED |
| 2035-06 | 13.191.533 AED | 53.774 AED | 6.349.940 AED |
| 2035-07 | 13.276.408 AED | 53.912 AED | 6.349.940 AED |
| 2035-08 | 13.361.829 AED | 54.050 AED | 6.349.940 AED |
| 2035-09 | 13.447.799 AED | 54.189 AED | 6.349.940 AED |
| 2035-10 | 13.534.323 AED | 54.328 AED | 6.349.940 AED |
| 2035-11 | 13.621.403 AED | 54.467 AED | 6.349.940 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 6.349.940 AED | 0 AED | 1.269.988 AED |
| 2026 | 6.857.935 AED | 0 AED | 4.444.958 AED |
| 2027 | 7.406.570 AED | 504.646 AED | 5.079.952 AED |
| 2028 | 7.999.095 AED | 520.555 AED | 5.714.946 AED |
| 2029 | 8.639.023 AED | 536.945 AED | 6.349.940 AED |
| 2030 | 9.330.145 AED | 553.827 AED | 6.349.940 AED |
| 2031 | 10.076.556 AED | 571.214 AED | 6.349.940 AED |
| 2032 | 10.882.681 AED | 589.123 AED | 6.349.940 AED |
| 2033 | 11.753.295 AED | 607.570 AED | 6.349.940 AED |
| 2034 | 12.693.559 AED | 626.568 AED | 6.349.940 AED |
Additional Acquisition Costs
| DLD fee (4%) | 253,998 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 258,198 AED |
Price Range:
From price: 17,620,629 AED
Sizes:
From sqft: 3,749 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 1,409,650.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 56,235 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 17,620,629 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 1,762,063 AED |
| 2025-12-15 | Until Handover | 10.0 | 1,762,063 AED |
| 2026-11-15 | Until Handover | 10.0 | 1,762,063 AED |
| 2026-12-31 | At Handover | 40.0 | 7,048,252 AED |
| 2027-11-15 | Until Handover | 10.0 | 1,762,063 AED |
| 2028-11-15 | Until Handover | 10.0 | 1,762,063 AED |
| 2029-05-15 | Until Handover | 10.0 | 1,762,063 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 3,524,126 AED |
| 2026 | 8,810,315 AED |
| 2027 | 1,762,063 AED |
| 2028 | 1,762,063 AED |
| 2029 | 1,762,063 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 17.620.629 AED | 0 AED | 3.524.125 AED |
| 2026-01 | 17.734.000 AED | 0 AED | 3.524.125 AED |
| 2026-02 | 17.848.101 AED | 0 AED | 3.524.125 AED |
| 2026-03 | 17.962.936 AED | 0 AED | 3.524.125 AED |
| 2026-04 | 18.078.511 AED | 0 AED | 3.524.125 AED |
| 2026-05 | 18.194.828 AED | 0 AED | 3.524.125 AED |
| 2026-06 | 18.311.894 AED | 0 AED | 3.524.125 AED |
| 2026-07 | 18.429.714 AED | 0 AED | 3.524.125 AED |
| 2026-08 | 18.548.291 AED | 0 AED | 3.524.125 AED |
| 2026-09 | 18.667.631 AED | 0 AED | 3.524.125 AED |
| 2026-10 | 18.787.739 AED | 0 AED | 3.524.125 AED |
| 2026-11 | 18.908.620 AED | 0 AED | 5.286.188 AED |
| 2026-12 | 19.030.279 AED | 0 AED | 12.334.440 AED |
| 2027-01 | 19.152.720 AED | 116.308 AED | 12.334.440 AED |
| 2027-02 | 19.275.949 AED | 116.607 AED | 12.334.440 AED |
| 2027-03 | 19.399.971 AED | 116.906 AED | 12.334.440 AED |
| 2027-04 | 19.524.791 AED | 117.206 AED | 12.334.440 AED |
| 2027-05 | 19.650.415 AED | 117.506 AED | 12.334.440 AED |
| 2027-06 | 19.776.846 AED | 117.808 AED | 12.334.440 AED |
| 2027-07 | 19.904.091 AED | 118.110 AED | 12.334.440 AED |
| 2027-08 | 20.032.154 AED | 118.413 AED | 12.334.440 AED |
| 2027-09 | 20.161.042 AED | 118.716 AED | 12.334.440 AED |
| 2027-10 | 20.290.758 AED | 119.021 AED | 12.334.440 AED |
| 2027-11 | 20.421.310 AED | 119.326 AED | 14.096.503 AED |
| 2027-12 | 20.552.701 AED | 119.631 AED | 14.096.503 AED |
| 2028-01 | 20.684.938 AED | 119.938 AED | 14.096.503 AED |
| 2028-02 | 20.818.025 AED | 120.245 AED | 14.096.503 AED |
| 2028-03 | 20.951.969 AED | 120.554 AED | 14.096.503 AED |
| 2028-04 | 21.086.775 AED | 120.862 AED | 14.096.503 AED |
| 2028-05 | 21.222.448 AED | 121.172 AED | 14.096.503 AED |
| 2028-06 | 21.358.994 AED | 121.482 AED | 14.096.503 AED |
| 2028-07 | 21.496.418 AED | 121.794 AED | 14.096.503 AED |
| 2028-08 | 21.634.727 AED | 122.106 AED | 14.096.503 AED |
| 2028-09 | 21.773.925 AED | 122.418 AED | 14.096.503 AED |
| 2028-10 | 21.914.019 AED | 122.732 AED | 14.096.503 AED |
| 2028-11 | 22.055.015 AED | 123.046 AED | 15.858.566 AED |
| 2028-12 | 22.196.917 AED | 123.361 AED | 15.858.566 AED |
| 2029-01 | 22.339.733 AED | 123.677 AED | 15.858.566 AED |
| 2029-02 | 22.483.467 AED | 123.993 AED | 15.858.566 AED |
| 2029-03 | 22.628.127 AED | 124.311 AED | 15.858.566 AED |
| 2029-04 | 22.773.717 AED | 124.629 AED | 15.858.566 AED |
| 2029-05 | 22.920.244 AED | 124.948 AED | 17.620.629 AED |
| 2029-06 | 23.067.713 AED | 125.268 AED | 17.620.629 AED |
| 2029-07 | 23.216.132 AED | 125.588 AED | 17.620.629 AED |
| 2029-08 | 23.365.505 AED | 125.909 AED | 17.620.629 AED |
| 2029-09 | 23.515.839 AED | 126.231 AED | 17.620.629 AED |
| 2029-10 | 23.667.141 AED | 126.554 AED | 17.620.629 AED |
| 2029-11 | 23.819.416 AED | 126.878 AED | 17.620.629 AED |
| 2029-12 | 23.972.671 AED | 127.202 AED | 17.620.629 AED |
| 2030-01 | 24.126.912 AED | 127.528 AED | 17.620.629 AED |
| 2030-02 | 24.282.145 AED | 127.854 AED | 17.620.629 AED |
| 2030-03 | 24.438.377 AED | 128.181 AED | 17.620.629 AED |
| 2030-04 | 24.595.614 AED | 128.508 AED | 17.620.629 AED |
| 2030-05 | 24.753.863 AED | 128.837 AED | 17.620.629 AED |
| 2030-06 | 24.913.130 AED | 129.166 AED | 17.620.629 AED |
| 2030-07 | 25.073.422 AED | 129.496 AED | 17.620.629 AED |
| 2030-08 | 25.234.745 AED | 129.827 AED | 17.620.629 AED |
| 2030-09 | 25.397.106 AED | 130.159 AED | 17.620.629 AED |
| 2030-10 | 25.560.512 AED | 130.492 AED | 17.620.629 AED |
| 2030-11 | 25.724.969 AED | 130.825 AED | 17.620.629 AED |
| 2030-12 | 25.890.484 AED | 131.159 AED | 17.620.629 AED |
| 2031-01 | 26.057.065 AED | 131.494 AED | 17.620.629 AED |
| 2031-02 | 26.224.717 AED | 131.830 AED | 17.620.629 AED |
| 2031-03 | 26.393.447 AED | 132.167 AED | 17.620.629 AED |
| 2031-04 | 26.563.263 AED | 132.504 AED | 17.620.629 AED |
| 2031-05 | 26.734.172 AED | 132.843 AED | 17.620.629 AED |
| 2031-06 | 26.906.181 AED | 133.182 AED | 17.620.629 AED |
| 2031-07 | 27.079.296 AED | 133.522 AED | 17.620.629 AED |
| 2031-08 | 27.253.525 AED | 133.863 AED | 17.620.629 AED |
| 2031-09 | 27.428.875 AED | 134.204 AED | 17.620.629 AED |
| 2031-10 | 27.605.353 AED | 134.547 AED | 17.620.629 AED |
| 2031-11 | 27.782.967 AED | 134.890 AED | 17.620.629 AED |
| 2031-12 | 27.961.723 AED | 135.234 AED | 17.620.629 AED |
| 2032-01 | 28.141.630 AED | 135.580 AED | 17.620.629 AED |
| 2032-02 | 28.322.694 AED | 135.926 AED | 17.620.629 AED |
| 2032-03 | 28.504.923 AED | 136.272 AED | 17.620.629 AED |
| 2032-04 | 28.688.324 AED | 136.620 AED | 17.620.629 AED |
| 2032-05 | 28.872.906 AED | 136.968 AED | 17.620.629 AED |
| 2032-06 | 29.058.675 AED | 137.318 AED | 17.620.629 AED |
| 2032-07 | 29.245.640 AED | 137.668 AED | 17.620.629 AED |
| 2032-08 | 29.433.807 AED | 138.019 AED | 17.620.629 AED |
| 2032-09 | 29.623.185 AED | 138.371 AED | 17.620.629 AED |
| 2032-10 | 29.813.781 AED | 138.724 AED | 17.620.629 AED |
| 2032-11 | 30.005.604 AED | 139.078 AED | 17.620.629 AED |
| 2032-12 | 30.198.661 AED | 139.432 AED | 17.620.629 AED |
| 2033-01 | 30.392.960 AED | 139.788 AED | 17.620.629 AED |
| 2033-02 | 30.588.509 AED | 140.144 AED | 17.620.629 AED |
| 2033-03 | 30.785.317 AED | 140.501 AED | 17.620.629 AED |
| 2033-04 | 30.983.390 AED | 140.859 AED | 17.620.629 AED |
| 2033-05 | 31.182.739 AED | 141.218 AED | 17.620.629 AED |
| 2033-06 | 31.383.369 AED | 141.578 AED | 17.620.629 AED |
| 2033-07 | 31.585.291 AED | 141.939 AED | 17.620.629 AED |
| 2033-08 | 31.788.511 AED | 142.300 AED | 17.620.629 AED |
| 2033-09 | 31.993.040 AED | 142.663 AED | 17.620.629 AED |
| 2033-10 | 32.198.884 AED | 143.026 AED | 17.620.629 AED |
| 2033-11 | 32.406.053 AED | 143.390 AED | 17.620.629 AED |
| 2033-12 | 32.614.554 AED | 143.756 AED | 17.620.629 AED |
| 2034-01 | 32.824.397 AED | 144.122 AED | 17.620.629 AED |
| 2034-02 | 33.035.590 AED | 144.489 AED | 17.620.629 AED |
| 2034-03 | 33.248.142 AED | 144.857 AED | 17.620.629 AED |
| 2034-04 | 33.462.062 AED | 145.226 AED | 17.620.629 AED |
| 2034-05 | 33.677.358 AED | 145.595 AED | 17.620.629 AED |
| 2034-06 | 33.894.039 AED | 145.966 AED | 17.620.629 AED |
| 2034-07 | 34.112.114 AED | 146.337 AED | 17.620.629 AED |
| 2034-08 | 34.331.592 AED | 146.710 AED | 17.620.629 AED |
| 2034-09 | 34.552.483 AED | 147.083 AED | 17.620.629 AED |
| 2034-10 | 34.774.795 AED | 147.458 AED | 17.620.629 AED |
| 2034-11 | 34.998.537 AED | 147.833 AED | 17.620.629 AED |
| 2034-12 | 35.223.718 AED | 148.209 AED | 17.620.629 AED |
| 2035-01 | 35.450.349 AED | 148.586 AED | 17.620.629 AED |
| 2035-02 | 35.678.437 AED | 148.964 AED | 17.620.629 AED |
| 2035-03 | 35.907.994 AED | 149.343 AED | 17.620.629 AED |
| 2035-04 | 36.139.027 AED | 149.723 AED | 17.620.629 AED |
| 2035-05 | 36.371.546 AED | 150.104 AED | 17.620.629 AED |
| 2035-06 | 36.605.562 AED | 150.485 AED | 17.620.629 AED |
| 2035-07 | 36.841.083 AED | 150.868 AED | 17.620.629 AED |
| 2035-08 | 37.078.120 AED | 151.252 AED | 17.620.629 AED |
| 2035-09 | 37.316.682 AED | 151.636 AED | 17.620.629 AED |
| 2035-10 | 37.556.778 AED | 152.022 AED | 17.620.629 AED |
| 2035-11 | 37.798.420 AED | 152.408 AED | 17.620.629 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 17.620.629 AED | 0 AED | 3.524.125 AED |
| 2026 | 19.030.279 AED | 0 AED | 12.334.440 AED |
| 2027 | 20.552.701 AED | 1.415.558 AED | 14.096.503 AED |
| 2028 | 22.196.917 AED | 1.459.710 AED | 15.858.566 AED |
| 2029 | 23.972.671 AED | 1.505.188 AED | 17.620.629 AED |
| 2030 | 25.890.484 AED | 1.552.032 AED | 17.620.629 AED |
| 2031 | 27.961.723 AED | 1.600.280 AED | 17.620.629 AED |
| 2032 | 30.198.661 AED | 1.649.976 AED | 17.620.629 AED |
| 2033 | 32.614.554 AED | 1.701.162 AED | 17.620.629 AED |
| 2034 | 35.223.718 AED | 1.753.885 AED | 17.620.629 AED |
Additional Acquisition Costs
| DLD fee (4%) | 704,825 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 709,025 AED |
Price Range:
From price: 22,240,845 AED
Sizes:
From sqft: 4,044 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 1,779,268.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 60,660 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 22,240,845 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 2,224,085 AED |
| 2025-12-15 | Until Handover | 10.0 | 2,224,085 AED |
| 2026-11-15 | Until Handover | 10.0 | 2,224,085 AED |
| 2026-12-31 | At Handover | 40.0 | 8,896,338 AED |
| 2027-11-15 | Until Handover | 10.0 | 2,224,085 AED |
| 2028-11-15 | Until Handover | 10.0 | 2,224,085 AED |
| 2029-05-15 | Until Handover | 10.0 | 2,224,085 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 4,448,169 AED |
| 2026 | 11,120,423 AED |
| 2027 | 2,224,085 AED |
| 2028 | 2,224,085 AED |
| 2029 | 2,224,085 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 22.240.845 AED | 0 AED | 4.448.169 AED |
| 2026-01 | 22.383.943 AED | 0 AED | 4.448.169 AED |
| 2026-02 | 22.527.962 AED | 0 AED | 4.448.169 AED |
| 2026-03 | 22.672.907 AED | 0 AED | 4.448.169 AED |
| 2026-04 | 22.818.785 AED | 0 AED | 4.448.169 AED |
| 2026-05 | 22.965.602 AED | 0 AED | 4.448.169 AED |
| 2026-06 | 23.113.364 AED | 0 AED | 4.448.169 AED |
| 2026-07 | 23.262.076 AED | 0 AED | 4.448.169 AED |
| 2026-08 | 23.411.745 AED | 0 AED | 4.448.169 AED |
| 2026-09 | 23.562.376 AED | 0 AED | 4.448.169 AED |
| 2026-10 | 23.713.978 AED | 0 AED | 4.448.169 AED |
| 2026-11 | 23.866.554 AED | 0 AED | 6.672.253 AED |
| 2026-12 | 24.020.112 AED | 0 AED | 15.568.591 AED |
| 2027-01 | 24.174.658 AED | 147.665 AED | 15.568.591 AED |
| 2027-02 | 24.330.199 AED | 148.042 AED | 15.568.591 AED |
| 2027-03 | 24.486.740 AED | 148.419 AED | 15.568.591 AED |
| 2027-04 | 24.644.288 AED | 148.798 AED | 15.568.591 AED |
| 2027-05 | 24.802.850 AED | 149.177 AED | 15.568.591 AED |
| 2027-06 | 24.962.433 AED | 149.558 AED | 15.568.591 AED |
| 2027-07 | 25.123.042 AED | 149.939 AED | 15.568.591 AED |
| 2027-08 | 25.284.684 AED | 150.321 AED | 15.568.591 AED |
| 2027-09 | 25.447.367 AED | 150.704 AED | 15.568.591 AED |
| 2027-10 | 25.611.096 AED | 151.088 AED | 15.568.591 AED |
| 2027-11 | 25.775.878 AED | 151.474 AED | 17.792.676 AED |
| 2027-12 | 25.941.721 AED | 151.860 AED | 17.792.676 AED |
| 2028-01 | 26.108.631 AED | 152.247 AED | 17.792.676 AED |
| 2028-02 | 26.276.615 AED | 152.635 AED | 17.792.676 AED |
| 2028-03 | 26.445.679 AED | 153.023 AED | 17.792.676 AED |
| 2028-04 | 26.615.831 AED | 153.413 AED | 17.792.676 AED |
| 2028-05 | 26.787.079 AED | 153.804 AED | 17.792.676 AED |
| 2028-06 | 26.959.427 AED | 154.196 AED | 17.792.676 AED |
| 2028-07 | 27.132.885 AED | 154.589 AED | 17.792.676 AED |
| 2028-08 | 27.307.459 AED | 154.982 AED | 17.792.676 AED |
| 2028-09 | 27.483.156 AED | 155.377 AED | 17.792.676 AED |
| 2028-10 | 27.659.983 AED | 155.773 AED | 17.792.676 AED |
| 2028-11 | 27.837.949 AED | 156.169 AED | 20.016.760 AED |
| 2028-12 | 28.017.059 AED | 156.567 AED | 20.016.760 AED |
| 2029-01 | 28.197.321 AED | 156.966 AED | 20.016.760 AED |
| 2029-02 | 28.378.744 AED | 157.365 AED | 20.016.760 AED |
| 2029-03 | 28.561.334 AED | 157.766 AED | 20.016.760 AED |
| 2029-04 | 28.745.098 AED | 158.167 AED | 20.016.760 AED |
| 2029-05 | 28.930.045 AED | 158.570 AED | 22.240.845 AED |
| 2029-06 | 29.116.182 AED | 158.974 AED | 22.240.845 AED |
| 2029-07 | 29.303.516 AED | 159.378 AED | 22.240.845 AED |
| 2029-08 | 29.492.056 AED | 159.784 AED | 22.240.845 AED |
| 2029-09 | 29.681.809 AED | 160.190 AED | 22.240.845 AED |
| 2029-10 | 29.872.782 AED | 160.598 AED | 22.240.845 AED |
| 2029-11 | 30.064.985 AED | 161.006 AED | 22.240.845 AED |
| 2029-12 | 30.258.424 AED | 161.416 AED | 22.240.845 AED |
| 2030-01 | 30.453.107 AED | 161.826 AED | 22.240.845 AED |
| 2030-02 | 30.649.043 AED | 162.238 AED | 22.240.845 AED |
| 2030-03 | 30.846.240 AED | 162.650 AED | 22.240.845 AED |
| 2030-04 | 31.044.706 AED | 163.064 AED | 22.240.845 AED |
| 2030-05 | 31.244.448 AED | 163.479 AED | 22.240.845 AED |
| 2030-06 | 31.445.476 AED | 163.894 AED | 22.240.845 AED |
| 2030-07 | 31.647.797 AED | 164.311 AED | 22.240.845 AED |
| 2030-08 | 31.851.420 AED | 164.729 AED | 22.240.845 AED |
| 2030-09 | 32.056.353 AED | 165.147 AED | 22.240.845 AED |
| 2030-10 | 32.262.605 AED | 165.567 AED | 22.240.845 AED |
| 2030-11 | 32.470.183 AED | 165.988 AED | 22.240.845 AED |
| 2030-12 | 32.679.098 AED | 166.410 AED | 22.240.845 AED |
| 2031-01 | 32.889.356 AED | 166.833 AED | 22.240.845 AED |
| 2031-02 | 33.100.967 AED | 167.257 AED | 22.240.845 AED |
| 2031-03 | 33.313.940 AED | 167.682 AED | 22.240.845 AED |
| 2031-04 | 33.528.282 AED | 168.108 AED | 22.240.845 AED |
| 2031-05 | 33.744.004 AED | 168.535 AED | 22.240.845 AED |
| 2031-06 | 33.961.114 AED | 168.963 AED | 22.240.845 AED |
| 2031-07 | 34.179.621 AED | 169.392 AED | 22.240.845 AED |
| 2031-08 | 34.399.534 AED | 169.822 AED | 22.240.845 AED |
| 2031-09 | 34.620.862 AED | 170.254 AED | 22.240.845 AED |
| 2031-10 | 34.843.613 AED | 170.686 AED | 22.240.845 AED |
| 2031-11 | 35.067.798 AED | 171.119 AED | 22.240.845 AED |
| 2031-12 | 35.293.425 AED | 171.554 AED | 22.240.845 AED |
| 2032-01 | 35.520.504 AED | 171.989 AED | 22.240.845 AED |
| 2032-02 | 35.749.044 AED | 172.426 AED | 22.240.845 AED |
| 2032-03 | 35.979.055 AED | 172.864 AED | 22.240.845 AED |
| 2032-04 | 36.210.545 AED | 173.303 AED | 22.240.845 AED |
| 2032-05 | 36.443.525 AED | 173.742 AED | 22.240.845 AED |
| 2032-06 | 36.678.004 AED | 174.183 AED | 22.240.845 AED |
| 2032-07 | 36.913.991 AED | 174.625 AED | 22.240.845 AED |
| 2032-08 | 37.151.497 AED | 175.069 AED | 22.240.845 AED |
| 2032-09 | 37.390.531 AED | 175.513 AED | 22.240.845 AED |
| 2032-10 | 37.631.102 AED | 175.958 AED | 22.240.845 AED |
| 2032-11 | 37.873.222 AED | 176.405 AED | 22.240.845 AED |
| 2032-12 | 38.116.899 AED | 176.852 AED | 22.240.845 AED |
| 2033-01 | 38.362.145 AED | 177.301 AED | 22.240.845 AED |
| 2033-02 | 38.608.968 AED | 177.751 AED | 22.240.845 AED |
| 2033-03 | 38.857.379 AED | 178.201 AED | 22.240.845 AED |
| 2033-04 | 39.107.389 AED | 178.653 AED | 22.240.845 AED |
| 2033-05 | 39.359.007 AED | 179.106 AED | 22.240.845 AED |
| 2033-06 | 39.612.244 AED | 179.561 AED | 22.240.845 AED |
| 2033-07 | 39.867.110 AED | 180.016 AED | 22.240.845 AED |
| 2033-08 | 40.123.616 AED | 180.472 AED | 22.240.845 AED |
| 2033-09 | 40.381.773 AED | 180.930 AED | 22.240.845 AED |
| 2033-10 | 40.641.591 AED | 181.389 AED | 22.240.845 AED |
| 2033-11 | 40.903.080 AED | 181.848 AED | 22.240.845 AED |
| 2033-12 | 41.166.251 AED | 182.309 AED | 22.240.845 AED |
| 2034-01 | 41.431.116 AED | 182.771 AED | 22.240.845 AED |
| 2034-02 | 41.697.685 AED | 183.235 AED | 22.240.845 AED |
| 2034-03 | 41.965.970 AED | 183.699 AED | 22.240.845 AED |
| 2034-04 | 42.235.980 AED | 184.165 AED | 22.240.845 AED |
| 2034-05 | 42.507.727 AED | 184.631 AED | 22.240.845 AED |
| 2034-06 | 42.781.223 AED | 185.099 AED | 22.240.845 AED |
| 2034-07 | 43.056.479 AED | 185.568 AED | 22.240.845 AED |
| 2034-08 | 43.333.506 AED | 186.038 AED | 22.240.845 AED |
| 2034-09 | 43.612.315 AED | 186.509 AED | 22.240.845 AED |
| 2034-10 | 43.892.918 AED | 186.982 AED | 22.240.845 AED |
| 2034-11 | 44.175.326 AED | 187.456 AED | 22.240.845 AED |
| 2034-12 | 44.459.552 AED | 187.930 AED | 22.240.845 AED |
| 2035-01 | 44.745.606 AED | 188.406 AED | 22.240.845 AED |
| 2035-02 | 45.033.500 AED | 188.883 AED | 22.240.845 AED |
| 2035-03 | 45.323.247 AED | 189.362 AED | 22.240.845 AED |
| 2035-04 | 45.614.858 AED | 189.841 AED | 22.240.845 AED |
| 2035-05 | 45.908.346 AED | 190.322 AED | 22.240.845 AED |
| 2035-06 | 46.203.721 AED | 190.804 AED | 22.240.845 AED |
| 2035-07 | 46.500.997 AED | 191.287 AED | 22.240.845 AED |
| 2035-08 | 46.800.186 AED | 191.771 AED | 22.240.845 AED |
| 2035-09 | 47.101.300 AED | 192.256 AED | 22.240.845 AED |
| 2035-10 | 47.404.351 AED | 192.743 AED | 22.240.845 AED |
| 2035-11 | 47.709.352 AED | 193.231 AED | 22.240.845 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 22.240.845 AED | 0 AED | 4.448.169 AED |
| 2026 | 24.020.112 AED | 0 AED | 15.568.591 AED |
| 2027 | 25.941.721 AED | 1.797.045 AED | 17.792.676 AED |
| 2028 | 28.017.059 AED | 1.852.775 AED | 20.016.760 AED |
| 2029 | 30.258.424 AED | 1.910.180 AED | 22.240.845 AED |
| 2030 | 32.679.098 AED | 1.969.303 AED | 22.240.845 AED |
| 2031 | 35.293.425 AED | 2.030.205 AED | 22.240.845 AED |
| 2032 | 38.116.899 AED | 2.092.929 AED | 22.240.845 AED |
| 2033 | 41.166.251 AED | 2.157.537 AED | 22.240.845 AED |
| 2034 | 44.459.552 AED | 2.224.083 AED | 22.240.845 AED |
Additional Acquisition Costs
| DLD fee (4%) | 889,634 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 893,834 AED |
Price Range:
From price: 51,188,438 AED
Sizes:
From sqft: 7,814 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 4,095,075.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 117,210 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 51,188,438 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 5,118,844 AED |
| 2025-12-15 | Until Handover | 10.0 | 5,118,844 AED |
| 2026-11-15 | Until Handover | 10.0 | 5,118,844 AED |
| 2026-12-31 | At Handover | 40.0 | 20,475,375 AED |
| 2027-11-15 | Until Handover | 10.0 | 5,118,844 AED |
| 2028-11-15 | Until Handover | 10.0 | 5,118,844 AED |
| 2029-05-15 | Until Handover | 10.0 | 5,118,844 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 10,237,688 AED |
| 2026 | 25,594,219 AED |
| 2027 | 5,118,844 AED |
| 2028 | 5,118,844 AED |
| 2029 | 5,118,844 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 51.188.438 AED | 0 AED | 10.237.687 AED |
| 2026-01 | 51.517.785 AED | 0 AED | 10.237.687 AED |
| 2026-02 | 51.849.252 AED | 0 AED | 10.237.687 AED |
| 2026-03 | 52.182.852 AED | 0 AED | 10.237.687 AED |
| 2026-04 | 52.518.598 AED | 0 AED | 10.237.687 AED |
| 2026-05 | 52.856.504 AED | 0 AED | 10.237.687 AED |
| 2026-06 | 53.196.585 AED | 0 AED | 10.237.687 AED |
| 2026-07 | 53.538.853 AED | 0 AED | 10.237.687 AED |
| 2026-08 | 53.883.324 AED | 0 AED | 10.237.687 AED |
| 2026-09 | 54.230.011 AED | 0 AED | 10.237.687 AED |
| 2026-10 | 54.578.928 AED | 0 AED | 10.237.687 AED |
| 2026-11 | 54.930.091 AED | 0 AED | 15.356.531 AED |
| 2026-12 | 55.283.513 AED | 0 AED | 35.831.906 AED |
| 2027-01 | 55.639.208 AED | 341.726 AED | 35.831.906 AED |
| 2027-02 | 55.997.193 AED | 342.593 AED | 35.831.906 AED |
| 2027-03 | 56.357.480 AED | 343.462 AED | 35.831.906 AED |
| 2027-04 | 56.720.086 AED | 344.333 AED | 35.831.906 AED |
| 2027-05 | 57.085.025 AED | 345.206 AED | 35.831.906 AED |
| 2027-06 | 57.452.312 AED | 346.082 AED | 35.831.906 AED |
| 2027-07 | 57.821.961 AED | 346.959 AED | 35.831.906 AED |
| 2027-08 | 58.193.990 AED | 347.839 AED | 35.831.906 AED |
| 2027-09 | 58.568.412 AED | 348.721 AED | 35.831.906 AED |
| 2027-10 | 58.945.243 AED | 349.605 AED | 35.831.906 AED |
| 2027-11 | 59.324.498 AED | 350.492 AED | 40.950.750 AED |
| 2027-12 | 59.706.194 AED | 351.380 AED | 40.950.750 AED |
| 2028-01 | 60.090.345 AED | 352.271 AED | 40.950.750 AED |
| 2028-02 | 60.476.968 AED | 353.164 AED | 40.950.750 AED |
| 2028-03 | 60.866.079 AED | 354.059 AED | 40.950.750 AED |
| 2028-04 | 61.257.693 AED | 354.956 AED | 40.950.750 AED |
| 2028-05 | 61.651.827 AED | 355.856 AED | 40.950.750 AED |
| 2028-06 | 62.048.497 AED | 356.757 AED | 40.950.750 AED |
| 2028-07 | 62.447.718 AED | 357.661 AED | 40.950.750 AED |
| 2028-08 | 62.849.509 AED | 358.567 AED | 40.950.750 AED |
| 2028-09 | 63.253.885 AED | 359.476 AED | 40.950.750 AED |
| 2028-10 | 63.660.862 AED | 360.386 AED | 40.950.750 AED |
| 2028-11 | 64.070.458 AED | 361.299 AED | 46.069.594 AED |
| 2028-12 | 64.482.689 AED | 362.215 AED | 46.069.594 AED |
| 2029-01 | 64.897.573 AED | 363.132 AED | 46.069.594 AED |
| 2029-02 | 65.315.126 AED | 364.052 AED | 46.069.594 AED |
| 2029-03 | 65.735.365 AED | 364.974 AED | 46.069.594 AED |
| 2029-04 | 66.158.308 AED | 365.898 AED | 46.069.594 AED |
| 2029-05 | 66.583.973 AED | 366.824 AED | 51.188.438 AED |
| 2029-06 | 67.012.376 AED | 367.753 AED | 51.188.438 AED |
| 2029-07 | 67.443.536 AED | 368.684 AED | 51.188.438 AED |
| 2029-08 | 67.877.470 AED | 369.617 AED | 51.188.438 AED |
| 2029-09 | 68.314.195 AED | 370.553 AED | 51.188.438 AED |
| 2029-10 | 68.753.731 AED | 371.491 AED | 51.188.438 AED |
| 2029-11 | 69.196.095 AED | 372.431 AED | 51.188.438 AED |
| 2029-12 | 69.641.304 AED | 373.374 AED | 51.188.438 AED |
| 2030-01 | 70.089.379 AED | 374.319 AED | 51.188.438 AED |
| 2030-02 | 70.540.336 AED | 375.266 AED | 51.188.438 AED |
| 2030-03 | 70.994.194 AED | 376.216 AED | 51.188.438 AED |
| 2030-04 | 71.450.973 AED | 377.168 AED | 51.188.438 AED |
| 2030-05 | 71.910.691 AED | 378.122 AED | 51.188.438 AED |
| 2030-06 | 72.373.366 AED | 379.079 AED | 51.188.438 AED |
| 2030-07 | 72.839.019 AED | 380.038 AED | 51.188.438 AED |
| 2030-08 | 73.307.667 AED | 380.999 AED | 51.188.438 AED |
| 2030-09 | 73.779.331 AED | 381.963 AED | 51.188.438 AED |
| 2030-10 | 74.254.029 AED | 382.929 AED | 51.188.438 AED |
| 2030-11 | 74.731.782 AED | 383.897 AED | 51.188.438 AED |
| 2030-12 | 75.212.609 AED | 384.868 AED | 51.188.438 AED |
| 2031-01 | 75.696.529 AED | 385.842 AED | 51.188.438 AED |
| 2031-02 | 76.183.563 AED | 386.817 AED | 51.188.438 AED |
| 2031-03 | 76.673.730 AED | 387.795 AED | 51.188.438 AED |
| 2031-04 | 77.167.051 AED | 388.776 AED | 51.188.438 AED |
| 2031-05 | 77.663.546 AED | 389.759 AED | 51.188.438 AED |
| 2031-06 | 78.163.236 AED | 390.744 AED | 51.188.438 AED |
| 2031-07 | 78.666.140 AED | 391.732 AED | 51.188.438 AED |
| 2031-08 | 79.172.281 AED | 392.722 AED | 51.188.438 AED |
| 2031-09 | 79.681.678 AED | 393.715 AED | 51.188.438 AED |
| 2031-10 | 80.194.352 AED | 394.710 AED | 51.188.438 AED |
| 2031-11 | 80.710.325 AED | 395.707 AED | 51.188.438 AED |
| 2031-12 | 81.229.617 AED | 396.707 AED | 51.188.438 AED |
| 2032-01 | 81.752.251 AED | 397.710 AED | 51.188.438 AED |
| 2032-02 | 82.278.248 AED | 398.715 AED | 51.188.438 AED |
| 2032-03 | 82.807.628 AED | 399.722 AED | 51.188.438 AED |
| 2032-04 | 83.340.415 AED | 400.732 AED | 51.188.438 AED |
| 2032-05 | 83.876.630 AED | 401.745 AED | 51.188.438 AED |
| 2032-06 | 84.416.295 AED | 402.759 AED | 51.188.438 AED |
| 2032-07 | 84.959.432 AED | 403.777 AED | 51.188.438 AED |
| 2032-08 | 85.506.063 AED | 404.797 AED | 51.188.438 AED |
| 2032-09 | 86.056.212 AED | 405.819 AED | 51.188.438 AED |
| 2032-10 | 86.609.900 AED | 406.844 AED | 51.188.438 AED |
| 2032-11 | 87.167.151 AED | 407.872 AED | 51.188.438 AED |
| 2032-12 | 87.727.987 AED | 408.902 AED | 51.188.438 AED |
| 2033-01 | 88.292.431 AED | 409.934 AED | 51.188.438 AED |
| 2033-02 | 88.860.508 AED | 410.969 AED | 51.188.438 AED |
| 2033-03 | 89.432.239 AED | 412.007 AED | 51.188.438 AED |
| 2033-04 | 90.007.648 AED | 413.047 AED | 51.188.438 AED |
| 2033-05 | 90.586.760 AED | 414.090 AED | 51.188.438 AED |
| 2033-06 | 91.169.598 AED | 415.135 AED | 51.188.438 AED |
| 2033-07 | 91.756.186 AED | 416.183 AED | 51.188.438 AED |
| 2033-08 | 92.346.548 AED | 417.234 AED | 51.188.438 AED |
| 2033-09 | 92.940.709 AED | 418.287 AED | 51.188.438 AED |
| 2033-10 | 93.538.692 AED | 419.342 AED | 51.188.438 AED |
| 2033-11 | 94.140.523 AED | 420.401 AED | 51.188.438 AED |
| 2033-12 | 94.746.226 AED | 421.462 AED | 51.188.438 AED |
| 2034-01 | 95.355.826 AED | 422.525 AED | 51.188.438 AED |
| 2034-02 | 95.969.348 AED | 423.591 AED | 51.188.438 AED |
| 2034-03 | 96.586.818 AED | 424.660 AED | 51.188.438 AED |
| 2034-04 | 97.208.260 AED | 425.732 AED | 51.188.438 AED |
| 2034-05 | 97.833.701 AED | 426.806 AED | 51.188.438 AED |
| 2034-06 | 98.463.166 AED | 427.882 AED | 51.188.438 AED |
| 2034-07 | 99.096.681 AED | 428.962 AED | 51.188.438 AED |
| 2034-08 | 99.734.272 AED | 430.044 AED | 51.188.438 AED |
| 2034-09 | 100.375.966 AED | 431.128 AED | 51.188.438 AED |
| 2034-10 | 101.021.787 AED | 432.216 AED | 51.188.438 AED |
| 2034-11 | 101.671.765 AED | 433.306 AED | 51.188.438 AED |
| 2034-12 | 102.325.924 AED | 434.399 AED | 51.188.438 AED |
| 2035-01 | 102.984.292 AED | 435.494 AED | 51.188.438 AED |
| 2035-02 | 103.646.896 AED | 436.592 AED | 51.188.438 AED |
| 2035-03 | 104.313.763 AED | 437.693 AED | 51.188.438 AED |
| 2035-04 | 104.984.921 AED | 438.797 AED | 51.188.438 AED |
| 2035-05 | 105.660.397 AED | 439.903 AED | 51.188.438 AED |
| 2035-06 | 106.340.220 AED | 441.012 AED | 51.188.438 AED |
| 2035-07 | 107.024.416 AED | 442.124 AED | 51.188.438 AED |
| 2035-08 | 107.713.014 AED | 443.238 AED | 51.188.438 AED |
| 2035-09 | 108.406.043 AED | 444.355 AED | 51.188.438 AED |
| 2035-10 | 109.103.531 AED | 445.475 AED | 51.188.438 AED |
| 2035-11 | 109.805.506 AED | 446.598 AED | 51.188.438 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 51.188.438 AED | 0 AED | 10.237.687 AED |
| 2026 | 55.283.513 AED | 0 AED | 35.831.906 AED |
| 2027 | 59.706.194 AED | 4.158.398 AED | 40.950.750 AED |
| 2028 | 64.482.689 AED | 4.286.667 AED | 46.069.594 AED |
| 2029 | 69.641.304 AED | 4.418.783 AED | 51.188.438 AED |
| 2030 | 75.212.609 AED | 4.554.864 AED | 51.188.438 AED |
| 2031 | 81.229.617 AED | 4.695.026 AED | 51.188.438 AED |
| 2032 | 87.727.987 AED | 4.839.394 AED | 51.188.438 AED |
| 2033 | 94.746.226 AED | 4.988.091 AED | 51.188.438 AED |
| 2034 | 102.325.924 AED | 5.141.251 AED | 51.188.438 AED |
Additional Acquisition Costs
| DLD fee (4%) | 2,047,538 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 2,051,738 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.