Project details:
Skyscape Aura
Handover Date: 2028-12-31
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: 1,775,250 AED
Sizes:
From sqft: 789 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 142,020.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,835 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,775,250 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 177,525 AED |
| 2025-12-15 | Until Handover | 10.0 | 177,525 AED |
| 2026-11-15 | Until Handover | 10.0 | 177,525 AED |
| 2027-11-15 | Until Handover | 10.0 | 177,525 AED |
| 2028-11-15 | Until Handover | 10.0 | 177,525 AED |
| 2028-12-31 | At Handover | 40.0 | 710,100 AED |
| 2029-05-15 | Until Handover | 10.0 | 177,525 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 355,050 AED |
| 2026 | 177,525 AED |
| 2027 | 177,525 AED |
| 2028 | 887,625 AED |
| 2029 | 177,525 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.775.250 AED | 0 AED | 355.050 AED |
| 2026-01 | 1.786.672 AED | 0 AED | 355.050 AED |
| 2026-02 | 1.798.167 AED | 0 AED | 355.050 AED |
| 2026-03 | 1.809.736 AED | 0 AED | 355.050 AED |
| 2026-04 | 1.821.380 AED | 0 AED | 355.050 AED |
| 2026-05 | 1.833.099 AED | 0 AED | 355.050 AED |
| 2026-06 | 1.844.893 AED | 0 AED | 355.050 AED |
| 2026-07 | 1.856.764 AED | 0 AED | 355.050 AED |
| 2026-08 | 1.868.710 AED | 0 AED | 355.050 AED |
| 2026-09 | 1.880.733 AED | 0 AED | 355.050 AED |
| 2026-10 | 1.892.834 AED | 0 AED | 355.050 AED |
| 2026-11 | 1.905.013 AED | 0 AED | 532.575 AED |
| 2026-12 | 1.917.270 AED | 0 AED | 532.575 AED |
| 2027-01 | 1.929.605 AED | 0 AED | 532.575 AED |
| 2027-02 | 1.942.020 AED | 0 AED | 532.575 AED |
| 2027-03 | 1.954.515 AED | 0 AED | 532.575 AED |
| 2027-04 | 1.967.091 AED | 0 AED | 532.575 AED |
| 2027-05 | 1.979.747 AED | 0 AED | 532.575 AED |
| 2027-06 | 1.992.485 AED | 0 AED | 532.575 AED |
| 2027-07 | 2.005.305 AED | 0 AED | 532.575 AED |
| 2027-08 | 2.018.207 AED | 0 AED | 532.575 AED |
| 2027-09 | 2.031.192 AED | 0 AED | 532.575 AED |
| 2027-10 | 2.044.261 AED | 0 AED | 532.575 AED |
| 2027-11 | 2.057.414 AED | 0 AED | 710.100 AED |
| 2027-12 | 2.070.651 AED | 0 AED | 710.100 AED |
| 2028-01 | 2.083.974 AED | 0 AED | 710.100 AED |
| 2028-02 | 2.097.382 AED | 0 AED | 710.100 AED |
| 2028-03 | 2.110.877 AED | 0 AED | 710.100 AED |
| 2028-04 | 2.124.458 AED | 0 AED | 710.100 AED |
| 2028-05 | 2.138.127 AED | 0 AED | 710.100 AED |
| 2028-06 | 2.151.884 AED | 0 AED | 710.100 AED |
| 2028-07 | 2.165.729 AED | 0 AED | 710.100 AED |
| 2028-08 | 2.179.663 AED | 0 AED | 710.100 AED |
| 2028-09 | 2.193.687 AED | 0 AED | 710.100 AED |
| 2028-10 | 2.207.802 AED | 0 AED | 710.100 AED |
| 2028-11 | 2.222.007 AED | 0 AED | 887.625 AED |
| 2028-12 | 2.236.303 AED | 0 AED | 1.597.725 AED |
| 2029-01 | 2.250.692 AED | 11.203 AED | 1.597.725 AED |
| 2029-02 | 2.265.173 AED | 11.233 AED | 1.597.725 AED |
| 2029-03 | 2.279.747 AED | 11.264 AED | 1.597.725 AED |
| 2029-04 | 2.294.415 AED | 11.294 AED | 1.597.725 AED |
| 2029-05 | 2.309.177 AED | 11.324 AED | 1.775.250 AED |
| 2029-06 | 2.324.035 AED | 11.354 AED | 1.775.250 AED |
| 2029-07 | 2.338.987 AED | 11.385 AED | 1.775.250 AED |
| 2029-08 | 2.354.037 AED | 11.415 AED | 1.775.250 AED |
| 2029-09 | 2.369.182 AED | 11.446 AED | 1.775.250 AED |
| 2029-10 | 2.384.426 AED | 11.477 AED | 1.775.250 AED |
| 2029-11 | 2.399.767 AED | 11.507 AED | 1.775.250 AED |
| 2029-12 | 2.415.208 AED | 11.538 AED | 1.775.250 AED |
| 2030-01 | 2.430.747 AED | 11.569 AED | 1.775.250 AED |
| 2030-02 | 2.446.387 AED | 11.600 AED | 1.775.250 AED |
| 2030-03 | 2.462.127 AED | 11.631 AED | 1.775.250 AED |
| 2030-04 | 2.477.968 AED | 11.662 AED | 1.775.250 AED |
| 2030-05 | 2.493.911 AED | 11.693 AED | 1.775.250 AED |
| 2030-06 | 2.509.957 AED | 11.725 AED | 1.775.250 AED |
| 2030-07 | 2.526.106 AED | 11.756 AED | 1.775.250 AED |
| 2030-08 | 2.542.359 AED | 11.787 AED | 1.775.250 AED |
| 2030-09 | 2.558.717 AED | 11.819 AED | 1.775.250 AED |
| 2030-10 | 2.575.180 AED | 11.850 AED | 1.775.250 AED |
| 2030-11 | 2.591.749 AED | 11.882 AED | 1.775.250 AED |
| 2030-12 | 2.608.424 AED | 11.914 AED | 1.775.250 AED |
| 2031-01 | 2.625.207 AED | 11.946 AED | 1.775.250 AED |
| 2031-02 | 2.642.098 AED | 11.978 AED | 1.775.250 AED |
| 2031-03 | 2.659.097 AED | 12.010 AED | 1.775.250 AED |
| 2031-04 | 2.676.206 AED | 12.042 AED | 1.775.250 AED |
| 2031-05 | 2.693.424 AED | 12.074 AED | 1.775.250 AED |
| 2031-06 | 2.710.754 AED | 12.106 AED | 1.775.250 AED |
| 2031-07 | 2.728.195 AED | 12.138 AED | 1.775.250 AED |
| 2031-08 | 2.745.748 AED | 12.171 AED | 1.775.250 AED |
| 2031-09 | 2.763.415 AED | 12.203 AED | 1.775.250 AED |
| 2031-10 | 2.781.194 AED | 12.236 AED | 1.775.250 AED |
| 2031-11 | 2.799.089 AED | 12.268 AED | 1.775.250 AED |
| 2031-12 | 2.817.098 AED | 12.301 AED | 1.775.250 AED |
| 2032-01 | 2.835.223 AED | 12.334 AED | 1.775.250 AED |
| 2032-02 | 2.853.465 AED | 12.366 AED | 1.775.250 AED |
| 2032-03 | 2.871.825 AED | 12.399 AED | 1.775.250 AED |
| 2032-04 | 2.890.302 AED | 12.432 AED | 1.775.250 AED |
| 2032-05 | 2.908.898 AED | 12.466 AED | 1.775.250 AED |
| 2032-06 | 2.927.614 AED | 12.499 AED | 1.775.250 AED |
| 2032-07 | 2.946.451 AED | 12.532 AED | 1.775.250 AED |
| 2032-08 | 2.965.408 AED | 12.565 AED | 1.775.250 AED |
| 2032-09 | 2.984.488 AED | 12.599 AED | 1.775.250 AED |
| 2032-10 | 3.003.690 AED | 12.632 AED | 1.775.250 AED |
| 2032-11 | 3.023.016 AED | 12.666 AED | 1.775.250 AED |
| 2032-12 | 3.042.466 AED | 12.700 AED | 1.775.250 AED |
| 2033-01 | 3.062.041 AED | 12.733 AED | 1.775.250 AED |
| 2033-02 | 3.081.743 AED | 12.767 AED | 1.775.250 AED |
| 2033-03 | 3.101.571 AED | 12.801 AED | 1.775.250 AED |
| 2033-04 | 3.121.526 AED | 12.835 AED | 1.775.250 AED |
| 2033-05 | 3.141.610 AED | 12.869 AED | 1.775.250 AED |
| 2033-06 | 3.161.823 AED | 12.903 AED | 1.775.250 AED |
| 2033-07 | 3.182.167 AED | 12.938 AED | 1.775.250 AED |
| 2033-08 | 3.202.641 AED | 12.972 AED | 1.775.250 AED |
| 2033-09 | 3.223.247 AED | 13.006 AED | 1.775.250 AED |
| 2033-10 | 3.243.985 AED | 13.041 AED | 1.775.250 AED |
| 2033-11 | 3.264.857 AED | 13.075 AED | 1.775.250 AED |
| 2033-12 | 3.285.863 AED | 13.110 AED | 1.775.250 AED |
| 2034-01 | 3.307.005 AED | 13.145 AED | 1.775.250 AED |
| 2034-02 | 3.328.282 AED | 13.180 AED | 1.775.250 AED |
| 2034-03 | 3.349.696 AED | 13.215 AED | 1.775.250 AED |
| 2034-04 | 3.371.248 AED | 13.250 AED | 1.775.250 AED |
| 2034-05 | 3.392.939 AED | 13.285 AED | 1.775.250 AED |
| 2034-06 | 3.414.769 AED | 13.320 AED | 1.775.250 AED |
| 2034-07 | 3.436.740 AED | 13.355 AED | 1.775.250 AED |
| 2034-08 | 3.458.852 AED | 13.391 AED | 1.775.250 AED |
| 2034-09 | 3.481.107 AED | 13.426 AED | 1.775.250 AED |
| 2034-10 | 3.503.504 AED | 13.462 AED | 1.775.250 AED |
| 2034-11 | 3.526.046 AED | 13.497 AED | 1.775.250 AED |
| 2034-12 | 3.548.732 AED | 13.533 AED | 1.775.250 AED |
| 2035-01 | 3.571.565 AED | 13.569 AED | 1.775.250 AED |
| 2035-02 | 3.594.545 AED | 13.605 AED | 1.775.250 AED |
| 2035-03 | 3.617.672 AED | 13.641 AED | 1.775.250 AED |
| 2035-04 | 3.640.948 AED | 13.677 AED | 1.775.250 AED |
| 2035-05 | 3.664.374 AED | 13.713 AED | 1.775.250 AED |
| 2035-06 | 3.687.951 AED | 13.749 AED | 1.775.250 AED |
| 2035-07 | 3.711.679 AED | 13.786 AED | 1.775.250 AED |
| 2035-08 | 3.735.560 AED | 13.822 AED | 1.775.250 AED |
| 2035-09 | 3.759.595 AED | 13.858 AED | 1.775.250 AED |
| 2035-10 | 3.783.784 AED | 13.895 AED | 1.775.250 AED |
| 2035-11 | 3.808.129 AED | 13.932 AED | 1.775.250 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.775.250 AED | 0 AED | 355.050 AED |
| 2026 | 1.917.270 AED | 0 AED | 532.575 AED |
| 2027 | 2.070.651 AED | 0 AED | 710.100 AED |
| 2028 | 2.236.303 AED | 0 AED | 1.597.725 AED |
| 2029 | 2.415.208 AED | 136.440 AED | 1.775.250 AED |
| 2030 | 2.608.424 AED | 140.888 AED | 1.775.250 AED |
| 2031 | 2.817.098 AED | 145.473 AED | 1.775.250 AED |
| 2032 | 3.042.466 AED | 150.190 AED | 1.775.250 AED |
| 2033 | 3.285.863 AED | 155.050 AED | 1.775.250 AED |
| 2034 | 3.548.732 AED | 160.059 AED | 1.775.250 AED |
Additional Acquisition Costs
| DLD fee (4%) | 71,010 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 75,210 AED |
Price Range:
From price: 2,041,304 AED
Sizes:
From sqft: 869 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 163,304.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 13,035 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,041,304 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 204,130 AED |
| 2025-12-15 | Until Handover | 10.0 | 204,130 AED |
| 2026-11-15 | Until Handover | 10.0 | 204,130 AED |
| 2027-11-15 | Until Handover | 10.0 | 204,130 AED |
| 2028-11-15 | Until Handover | 10.0 | 204,130 AED |
| 2028-12-31 | At Handover | 40.0 | 816,522 AED |
| 2029-05-15 | Until Handover | 10.0 | 204,130 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 408,261 AED |
| 2026 | 204,130 AED |
| 2027 | 204,130 AED |
| 2028 | 1,020,652 AED |
| 2029 | 204,130 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.041.304 AED | 0 AED | 408.260 AED |
| 2026-01 | 2.054.437 AED | 0 AED | 408.260 AED |
| 2026-02 | 2.067.656 AED | 0 AED | 408.260 AED |
| 2026-03 | 2.080.959 AED | 0 AED | 408.260 AED |
| 2026-04 | 2.094.348 AED | 0 AED | 408.260 AED |
| 2026-05 | 2.107.823 AED | 0 AED | 408.260 AED |
| 2026-06 | 2.121.385 AED | 0 AED | 408.260 AED |
| 2026-07 | 2.135.034 AED | 0 AED | 408.260 AED |
| 2026-08 | 2.148.771 AED | 0 AED | 408.260 AED |
| 2026-09 | 2.162.596 AED | 0 AED | 408.260 AED |
| 2026-10 | 2.176.510 AED | 0 AED | 408.260 AED |
| 2026-11 | 2.190.514 AED | 0 AED | 612.391 AED |
| 2026-12 | 2.204.608 AED | 0 AED | 612.391 AED |
| 2027-01 | 2.218.792 AED | 0 AED | 612.391 AED |
| 2027-02 | 2.233.068 AED | 0 AED | 612.391 AED |
| 2027-03 | 2.247.436 AED | 0 AED | 612.391 AED |
| 2027-04 | 2.261.896 AED | 0 AED | 612.391 AED |
| 2027-05 | 2.276.449 AED | 0 AED | 612.391 AED |
| 2027-06 | 2.291.096 AED | 0 AED | 612.391 AED |
| 2027-07 | 2.305.837 AED | 0 AED | 612.391 AED |
| 2027-08 | 2.320.672 AED | 0 AED | 612.391 AED |
| 2027-09 | 2.335.604 AED | 0 AED | 612.391 AED |
| 2027-10 | 2.350.631 AED | 0 AED | 612.391 AED |
| 2027-11 | 2.365.755 AED | 0 AED | 816.521 AED |
| 2027-12 | 2.380.976 AED | 0 AED | 816.521 AED |
| 2028-01 | 2.396.296 AED | 0 AED | 816.521 AED |
| 2028-02 | 2.411.714 AED | 0 AED | 816.521 AED |
| 2028-03 | 2.427.231 AED | 0 AED | 816.521 AED |
| 2028-04 | 2.442.848 AED | 0 AED | 816.521 AED |
| 2028-05 | 2.458.565 AED | 0 AED | 816.521 AED |
| 2028-06 | 2.474.383 AED | 0 AED | 816.521 AED |
| 2028-07 | 2.490.304 AED | 0 AED | 816.521 AED |
| 2028-08 | 2.506.326 AED | 0 AED | 816.521 AED |
| 2028-09 | 2.522.452 AED | 0 AED | 816.521 AED |
| 2028-10 | 2.538.682 AED | 0 AED | 816.521 AED |
| 2028-11 | 2.555.016 AED | 0 AED | 1.020.652 AED |
| 2028-12 | 2.571.455 AED | 0 AED | 1.837.173 AED |
| 2029-01 | 2.587.999 AED | 12.930 AED | 1.837.173 AED |
| 2029-02 | 2.604.651 AED | 12.965 AED | 1.837.173 AED |
| 2029-03 | 2.621.409 AED | 12.999 AED | 1.837.173 AED |
| 2029-04 | 2.638.275 AED | 13.034 AED | 1.837.173 AED |
| 2029-05 | 2.655.250 AED | 13.069 AED | 2.041.304 AED |
| 2029-06 | 2.672.334 AED | 13.104 AED | 2.041.304 AED |
| 2029-07 | 2.689.528 AED | 13.139 AED | 2.041.304 AED |
| 2029-08 | 2.706.832 AED | 13.174 AED | 2.041.304 AED |
| 2029-09 | 2.724.248 AED | 13.209 AED | 2.041.304 AED |
| 2029-10 | 2.741.776 AED | 13.244 AED | 2.041.304 AED |
| 2029-11 | 2.759.417 AED | 13.280 AED | 2.041.304 AED |
| 2029-12 | 2.777.171 AED | 13.315 AED | 2.041.304 AED |
| 2030-01 | 2.795.039 AED | 13.351 AED | 2.041.304 AED |
| 2030-02 | 2.813.023 AED | 13.386 AED | 2.041.304 AED |
| 2030-03 | 2.831.122 AED | 13.422 AED | 2.041.304 AED |
| 2030-04 | 2.849.337 AED | 13.458 AED | 2.041.304 AED |
| 2030-05 | 2.867.670 AED | 13.494 AED | 2.041.304 AED |
| 2030-06 | 2.886.121 AED | 13.530 AED | 2.041.304 AED |
| 2030-07 | 2.904.690 AED | 13.566 AED | 2.041.304 AED |
| 2030-08 | 2.923.379 AED | 13.602 AED | 2.041.304 AED |
| 2030-09 | 2.942.188 AED | 13.638 AED | 2.041.304 AED |
| 2030-10 | 2.961.118 AED | 13.674 AED | 2.041.304 AED |
| 2030-11 | 2.980.170 AED | 13.711 AED | 2.041.304 AED |
| 2030-12 | 2.999.345 AED | 13.747 AED | 2.041.304 AED |
| 2031-01 | 3.018.643 AED | 13.784 AED | 2.041.304 AED |
| 2031-02 | 3.038.065 AED | 13.820 AED | 2.041.304 AED |
| 2031-03 | 3.057.612 AED | 13.857 AED | 2.041.304 AED |
| 2031-04 | 3.077.284 AED | 13.894 AED | 2.041.304 AED |
| 2031-05 | 3.097.084 AED | 13.931 AED | 2.041.304 AED |
| 2031-06 | 3.117.011 AED | 13.968 AED | 2.041.304 AED |
| 2031-07 | 3.137.065 AED | 14.005 AED | 2.041.304 AED |
| 2031-08 | 3.157.249 AED | 14.042 AED | 2.041.304 AED |
| 2031-09 | 3.177.563 AED | 14.080 AED | 2.041.304 AED |
| 2031-10 | 3.198.008 AED | 14.117 AED | 2.041.304 AED |
| 2031-11 | 3.218.584 AED | 14.155 AED | 2.041.304 AED |
| 2031-12 | 3.239.292 AED | 14.192 AED | 2.041.304 AED |
| 2032-01 | 3.260.134 AED | 14.230 AED | 2.041.304 AED |
| 2032-02 | 3.281.110 AED | 14.268 AED | 2.041.304 AED |
| 2032-03 | 3.302.221 AED | 14.306 AED | 2.041.304 AED |
| 2032-04 | 3.323.467 AED | 14.344 AED | 2.041.304 AED |
| 2032-05 | 3.344.851 AED | 14.382 AED | 2.041.304 AED |
| 2032-06 | 3.366.371 AED | 14.420 AED | 2.041.304 AED |
| 2032-07 | 3.388.031 AED | 14.458 AED | 2.041.304 AED |
| 2032-08 | 3.409.829 AED | 14.496 AED | 2.041.304 AED |
| 2032-09 | 3.431.768 AED | 14.535 AED | 2.041.304 AED |
| 2032-10 | 3.453.849 AED | 14.573 AED | 2.041.304 AED |
| 2032-11 | 3.476.071 AED | 14.612 AED | 2.041.304 AED |
| 2032-12 | 3.498.436 AED | 14.651 AED | 2.041.304 AED |
| 2033-01 | 3.520.945 AED | 14.689 AED | 2.041.304 AED |
| 2033-02 | 3.543.599 AED | 14.728 AED | 2.041.304 AED |
| 2033-03 | 3.566.398 AED | 14.767 AED | 2.041.304 AED |
| 2033-04 | 3.589.345 AED | 14.806 AED | 2.041.304 AED |
| 2033-05 | 3.612.439 AED | 14.846 AED | 2.041.304 AED |
| 2033-06 | 3.635.681 AED | 14.885 AED | 2.041.304 AED |
| 2033-07 | 3.659.073 AED | 14.924 AED | 2.041.304 AED |
| 2033-08 | 3.682.616 AED | 14.964 AED | 2.041.304 AED |
| 2033-09 | 3.706.310 AED | 15.003 AED | 2.041.304 AED |
| 2033-10 | 3.730.156 AED | 15.043 AED | 2.041.304 AED |
| 2033-11 | 3.754.156 AED | 15.083 AED | 2.041.304 AED |
| 2033-12 | 3.778.311 AED | 15.123 AED | 2.041.304 AED |
| 2034-01 | 3.802.621 AED | 15.163 AED | 2.041.304 AED |
| 2034-02 | 3.827.087 AED | 15.203 AED | 2.041.304 AED |
| 2034-03 | 3.851.710 AED | 15.243 AED | 2.041.304 AED |
| 2034-04 | 3.876.492 AED | 15.283 AED | 2.041.304 AED |
| 2034-05 | 3.901.434 AED | 15.324 AED | 2.041.304 AED |
| 2034-06 | 3.926.536 AED | 15.364 AED | 2.041.304 AED |
| 2034-07 | 3.951.799 AED | 15.405 AED | 2.041.304 AED |
| 2034-08 | 3.977.225 AED | 15.445 AED | 2.041.304 AED |
| 2034-09 | 4.002.815 AED | 15.486 AED | 2.041.304 AED |
| 2034-10 | 4.028.569 AED | 15.527 AED | 2.041.304 AED |
| 2034-11 | 4.054.489 AED | 15.568 AED | 2.041.304 AED |
| 2034-12 | 4.080.576 AED | 15.609 AED | 2.041.304 AED |
| 2035-01 | 4.106.830 AED | 15.650 AED | 2.041.304 AED |
| 2035-02 | 4.133.254 AED | 15.691 AED | 2.041.304 AED |
| 2035-03 | 4.159.847 AED | 15.733 AED | 2.041.304 AED |
| 2035-04 | 4.186.612 AED | 15.774 AED | 2.041.304 AED |
| 2035-05 | 4.213.549 AED | 15.816 AED | 2.041.304 AED |
| 2035-06 | 4.240.659 AED | 15.858 AED | 2.041.304 AED |
| 2035-07 | 4.267.943 AED | 15.899 AED | 2.041.304 AED |
| 2035-08 | 4.295.403 AED | 15.941 AED | 2.041.304 AED |
| 2035-09 | 4.323.040 AED | 15.983 AED | 2.041.304 AED |
| 2035-10 | 4.350.855 AED | 16.025 AED | 2.041.304 AED |
| 2035-11 | 4.378.848 AED | 16.068 AED | 2.041.304 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.041.304 AED | 0 AED | 408.260 AED |
| 2026 | 2.204.608 AED | 0 AED | 612.391 AED |
| 2027 | 2.380.976 AED | 0 AED | 816.521 AED |
| 2028 | 2.571.455 AED | 0 AED | 1.837.173 AED |
| 2029 | 2.777.171 AED | 157.462 AED | 2.041.304 AED |
| 2030 | 2.999.345 AED | 162.579 AED | 2.041.304 AED |
| 2031 | 3.239.292 AED | 167.845 AED | 2.041.304 AED |
| 2032 | 3.498.436 AED | 173.275 AED | 2.041.304 AED |
| 2033 | 3.778.311 AED | 178.861 AED | 2.041.304 AED |
| 2034 | 4.080.576 AED | 184.620 AED | 2.041.304 AED |
Additional Acquisition Costs
| DLD fee (4%) | 81,652 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 85,852 AED |
Price Range:
From price: 3,306,826 AED
Sizes:
From sqft: 1,407 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 264,546.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 21,105 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,306,826 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 330,683 AED |
| 2025-12-15 | Until Handover | 10.0 | 330,683 AED |
| 2026-11-15 | Until Handover | 10.0 | 330,683 AED |
| 2027-11-15 | Until Handover | 10.0 | 330,683 AED |
| 2028-11-15 | Until Handover | 10.0 | 330,683 AED |
| 2028-12-31 | At Handover | 40.0 | 1,322,730 AED |
| 2029-05-15 | Until Handover | 10.0 | 330,683 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 661,365 AED |
| 2026 | 330,683 AED |
| 2027 | 330,683 AED |
| 2028 | 1,653,413 AED |
| 2029 | 330,683 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 3.306.826 AED | 0 AED | 661.365 AED |
| 2026-01 | 3.328.102 AED | 0 AED | 661.365 AED |
| 2026-02 | 3.349.515 AED | 0 AED | 661.365 AED |
| 2026-03 | 3.371.066 AED | 0 AED | 661.365 AED |
| 2026-04 | 3.392.755 AED | 0 AED | 661.365 AED |
| 2026-05 | 3.414.584 AED | 0 AED | 661.365 AED |
| 2026-06 | 3.436.554 AED | 0 AED | 661.365 AED |
| 2026-07 | 3.458.665 AED | 0 AED | 661.365 AED |
| 2026-08 | 3.480.918 AED | 0 AED | 661.365 AED |
| 2026-09 | 3.503.314 AED | 0 AED | 661.365 AED |
| 2026-10 | 3.525.855 AED | 0 AED | 661.365 AED |
| 2026-11 | 3.548.540 AED | 0 AED | 992.047 AED |
| 2026-12 | 3.571.372 AED | 0 AED | 992.047 AED |
| 2027-01 | 3.594.350 AED | 0 AED | 992.047 AED |
| 2027-02 | 3.617.476 AED | 0 AED | 992.047 AED |
| 2027-03 | 3.640.751 AED | 0 AED | 992.047 AED |
| 2027-04 | 3.664.176 AED | 0 AED | 992.047 AED |
| 2027-05 | 3.687.751 AED | 0 AED | 992.047 AED |
| 2027-06 | 3.711.478 AED | 0 AED | 992.047 AED |
| 2027-07 | 3.735.358 AED | 0 AED | 992.047 AED |
| 2027-08 | 3.759.391 AED | 0 AED | 992.047 AED |
| 2027-09 | 3.783.579 AED | 0 AED | 992.047 AED |
| 2027-10 | 3.807.923 AED | 0 AED | 992.047 AED |
| 2027-11 | 3.832.423 AED | 0 AED | 1.322.730 AED |
| 2027-12 | 3.857.081 AED | 0 AED | 1.322.730 AED |
| 2028-01 | 3.881.898 AED | 0 AED | 1.322.730 AED |
| 2028-02 | 3.906.874 AED | 0 AED | 1.322.730 AED |
| 2028-03 | 3.932.011 AED | 0 AED | 1.322.730 AED |
| 2028-04 | 3.957.310 AED | 0 AED | 1.322.730 AED |
| 2028-05 | 3.982.771 AED | 0 AED | 1.322.730 AED |
| 2028-06 | 4.008.397 AED | 0 AED | 1.322.730 AED |
| 2028-07 | 4.034.187 AED | 0 AED | 1.322.730 AED |
| 2028-08 | 4.060.143 AED | 0 AED | 1.322.730 AED |
| 2028-09 | 4.086.266 AED | 0 AED | 1.322.730 AED |
| 2028-10 | 4.112.557 AED | 0 AED | 1.322.730 AED |
| 2028-11 | 4.139.017 AED | 0 AED | 1.653.413 AED |
| 2028-12 | 4.165.648 AED | 0 AED | 2.976.143 AED |
| 2029-01 | 4.192.450 AED | 20.948 AED | 2.976.143 AED |
| 2029-02 | 4.219.424 AED | 21.004 AED | 2.976.143 AED |
| 2029-03 | 4.246.572 AED | 21.060 AED | 2.976.143 AED |
| 2029-04 | 4.273.895 AED | 21.116 AED | 2.976.143 AED |
| 2029-05 | 4.301.393 AED | 21.172 AED | 3.306.826 AED |
| 2029-06 | 4.329.068 AED | 21.229 AED | 3.306.826 AED |
| 2029-07 | 4.356.922 AED | 21.286 AED | 3.306.826 AED |
| 2029-08 | 4.384.954 AED | 21.343 AED | 3.306.826 AED |
| 2029-09 | 4.413.167 AED | 21.400 AED | 3.306.826 AED |
| 2029-10 | 4.441.562 AED | 21.457 AED | 3.306.826 AED |
| 2029-11 | 4.470.139 AED | 21.514 AED | 3.306.826 AED |
| 2029-12 | 4.498.900 AED | 21.571 AED | 3.306.826 AED |
| 2030-01 | 4.527.846 AED | 21.629 AED | 3.306.826 AED |
| 2030-02 | 4.556.978 AED | 21.687 AED | 3.306.826 AED |
| 2030-03 | 4.586.298 AED | 21.744 AED | 3.306.826 AED |
| 2030-04 | 4.615.806 AED | 21.802 AED | 3.306.826 AED |
| 2030-05 | 4.645.504 AED | 21.860 AED | 3.306.826 AED |
| 2030-06 | 4.675.394 AED | 21.919 AED | 3.306.826 AED |
| 2030-07 | 4.705.475 AED | 21.977 AED | 3.306.826 AED |
| 2030-08 | 4.735.751 AED | 22.036 AED | 3.306.826 AED |
| 2030-09 | 4.766.221 AED | 22.094 AED | 3.306.826 AED |
| 2030-10 | 4.796.887 AED | 22.153 AED | 3.306.826 AED |
| 2030-11 | 4.827.750 AED | 22.212 AED | 3.306.826 AED |
| 2030-12 | 4.858.812 AED | 22.271 AED | 3.306.826 AED |
| 2031-01 | 4.890.074 AED | 22.330 AED | 3.306.826 AED |
| 2031-02 | 4.921.536 AED | 22.390 AED | 3.306.826 AED |
| 2031-03 | 4.953.202 AED | 22.449 AED | 3.306.826 AED |
| 2031-04 | 4.985.071 AED | 22.509 AED | 3.306.826 AED |
| 2031-05 | 5.017.145 AED | 22.569 AED | 3.306.826 AED |
| 2031-06 | 5.049.425 AED | 22.629 AED | 3.306.826 AED |
| 2031-07 | 5.081.914 AED | 22.689 AED | 3.306.826 AED |
| 2031-08 | 5.114.611 AED | 22.749 AED | 3.306.826 AED |
| 2031-09 | 5.147.518 AED | 22.810 AED | 3.306.826 AED |
| 2031-10 | 5.180.638 AED | 22.870 AED | 3.306.826 AED |
| 2031-11 | 5.213.970 AED | 22.931 AED | 3.306.826 AED |
| 2031-12 | 5.247.517 AED | 22.992 AED | 3.306.826 AED |
| 2032-01 | 5.281.279 AED | 23.053 AED | 3.306.826 AED |
| 2032-02 | 5.315.259 AED | 23.114 AED | 3.306.826 AED |
| 2032-03 | 5.349.458 AED | 23.176 AED | 3.306.826 AED |
| 2032-04 | 5.383.876 AED | 23.237 AED | 3.306.826 AED |
| 2032-05 | 5.418.517 AED | 23.299 AED | 3.306.826 AED |
| 2032-06 | 5.453.379 AED | 23.361 AED | 3.306.826 AED |
| 2032-07 | 5.488.467 AED | 23.423 AED | 3.306.826 AED |
| 2032-08 | 5.523.780 AED | 23.485 AED | 3.306.826 AED |
| 2032-09 | 5.559.320 AED | 23.547 AED | 3.306.826 AED |
| 2032-10 | 5.595.089 AED | 23.609 AED | 3.306.826 AED |
| 2032-11 | 5.631.088 AED | 23.672 AED | 3.306.826 AED |
| 2032-12 | 5.667.318 AED | 23.735 AED | 3.306.826 AED |
| 2033-01 | 5.703.782 AED | 23.798 AED | 3.306.826 AED |
| 2033-02 | 5.740.480 AED | 23.861 AED | 3.306.826 AED |
| 2033-03 | 5.777.415 AED | 23.924 AED | 3.306.826 AED |
| 2033-04 | 5.814.587 AED | 23.987 AED | 3.306.826 AED |
| 2033-05 | 5.851.998 AED | 24.051 AED | 3.306.826 AED |
| 2033-06 | 5.889.650 AED | 24.114 AED | 3.306.826 AED |
| 2033-07 | 5.927.544 AED | 24.178 AED | 3.306.826 AED |
| 2033-08 | 5.965.682 AED | 24.242 AED | 3.306.826 AED |
| 2033-09 | 6.004.065 AED | 24.306 AED | 3.306.826 AED |
| 2033-10 | 6.042.696 AED | 24.370 AED | 3.306.826 AED |
| 2033-11 | 6.081.575 AED | 24.435 AED | 3.306.826 AED |
| 2033-12 | 6.120.704 AED | 24.499 AED | 3.306.826 AED |
| 2034-01 | 6.160.084 AED | 24.564 AED | 3.306.826 AED |
| 2034-02 | 6.199.719 AED | 24.629 AED | 3.306.826 AED |
| 2034-03 | 6.239.608 AED | 24.694 AED | 3.306.826 AED |
| 2034-04 | 6.279.754 AED | 24.759 AED | 3.306.826 AED |
| 2034-05 | 6.320.158 AED | 24.825 AED | 3.306.826 AED |
| 2034-06 | 6.360.822 AED | 24.890 AED | 3.306.826 AED |
| 2034-07 | 6.401.748 AED | 24.956 AED | 3.306.826 AED |
| 2034-08 | 6.442.937 AED | 25.022 AED | 3.306.826 AED |
| 2034-09 | 6.484.391 AED | 25.088 AED | 3.306.826 AED |
| 2034-10 | 6.526.111 AED | 25.154 AED | 3.306.826 AED |
| 2034-11 | 6.568.101 AED | 25.221 AED | 3.306.826 AED |
| 2034-12 | 6.610.360 AED | 25.287 AED | 3.306.826 AED |
| 2035-01 | 6.652.891 AED | 25.354 AED | 3.306.826 AED |
| 2035-02 | 6.695.696 AED | 25.421 AED | 3.306.826 AED |
| 2035-03 | 6.738.776 AED | 25.488 AED | 3.306.826 AED |
| 2035-04 | 6.782.134 AED | 25.555 AED | 3.306.826 AED |
| 2035-05 | 6.825.770 AED | 25.622 AED | 3.306.826 AED |
| 2035-06 | 6.869.688 AED | 25.690 AED | 3.306.826 AED |
| 2035-07 | 6.913.887 AED | 25.758 AED | 3.306.826 AED |
| 2035-08 | 6.958.372 AED | 25.825 AED | 3.306.826 AED |
| 2035-09 | 7.003.142 AED | 25.894 AED | 3.306.826 AED |
| 2035-10 | 7.048.200 AED | 25.962 AED | 3.306.826 AED |
| 2035-11 | 7.093.549 AED | 26.030 AED | 3.306.826 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 3.306.826 AED | 0 AED | 661.365 AED |
| 2026 | 3.571.372 AED | 0 AED | 992.047 AED |
| 2027 | 3.857.081 AED | 0 AED | 1.322.730 AED |
| 2028 | 4.165.648 AED | 0 AED | 2.976.143 AED |
| 2029 | 4.498.900 AED | 255.100 AED | 3.306.826 AED |
| 2030 | 4.858.812 AED | 263.384 AED | 3.306.826 AED |
| 2031 | 5.247.517 AED | 271.917 AED | 3.306.826 AED |
| 2032 | 5.667.318 AED | 280.711 AED | 3.306.826 AED |
| 2033 | 6.120.704 AED | 289.765 AED | 3.306.826 AED |
| 2034 | 6.610.360 AED | 299.089 AED | 3.306.826 AED |
Additional Acquisition Costs
| DLD fee (4%) | 132,273 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 136,473 AED |
Price Range:
From price: 2,656,442 AED
Sizes:
From sqft: 1,095 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 212,515.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 16,425 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,656,442 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 265,644 AED |
| 2025-12-15 | Until Handover | 10.0 | 265,644 AED |
| 2026-11-15 | Until Handover | 10.0 | 265,644 AED |
| 2027-11-15 | Until Handover | 10.0 | 265,644 AED |
| 2028-11-15 | Until Handover | 10.0 | 265,644 AED |
| 2028-12-31 | At Handover | 40.0 | 1,062,577 AED |
| 2029-05-15 | Until Handover | 10.0 | 265,644 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 531,288 AED |
| 2026 | 265,644 AED |
| 2027 | 265,644 AED |
| 2028 | 1,328,221 AED |
| 2029 | 265,644 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.656.442 AED | 0 AED | 531.288 AED |
| 2026-01 | 2.673.533 AED | 0 AED | 531.288 AED |
| 2026-02 | 2.690.735 AED | 0 AED | 531.288 AED |
| 2026-03 | 2.708.047 AED | 0 AED | 531.288 AED |
| 2026-04 | 2.725.471 AED | 0 AED | 531.288 AED |
| 2026-05 | 2.743.006 AED | 0 AED | 531.288 AED |
| 2026-06 | 2.760.655 AED | 0 AED | 531.288 AED |
| 2026-07 | 2.778.417 AED | 0 AED | 531.288 AED |
| 2026-08 | 2.796.294 AED | 0 AED | 531.288 AED |
| 2026-09 | 2.814.285 AED | 0 AED | 531.288 AED |
| 2026-10 | 2.832.392 AED | 0 AED | 531.288 AED |
| 2026-11 | 2.850.616 AED | 0 AED | 796.932 AED |
| 2026-12 | 2.868.957 AED | 0 AED | 796.932 AED |
| 2027-01 | 2.887.416 AED | 0 AED | 796.932 AED |
| 2027-02 | 2.905.994 AED | 0 AED | 796.932 AED |
| 2027-03 | 2.924.691 AED | 0 AED | 796.932 AED |
| 2027-04 | 2.943.508 AED | 0 AED | 796.932 AED |
| 2027-05 | 2.962.447 AED | 0 AED | 796.932 AED |
| 2027-06 | 2.981.507 AED | 0 AED | 796.932 AED |
| 2027-07 | 3.000.691 AED | 0 AED | 796.932 AED |
| 2027-08 | 3.019.997 AED | 0 AED | 796.932 AED |
| 2027-09 | 3.039.428 AED | 0 AED | 796.932 AED |
| 2027-10 | 3.058.984 AED | 0 AED | 796.932 AED |
| 2027-11 | 3.078.665 AED | 0 AED | 1.062.576 AED |
| 2027-12 | 3.098.473 AED | 0 AED | 1.062.576 AED |
| 2028-01 | 3.118.409 AED | 0 AED | 1.062.576 AED |
| 2028-02 | 3.138.473 AED | 0 AED | 1.062.576 AED |
| 2028-03 | 3.158.666 AED | 0 AED | 1.062.576 AED |
| 2028-04 | 3.178.989 AED | 0 AED | 1.062.576 AED |
| 2028-05 | 3.199.443 AED | 0 AED | 1.062.576 AED |
| 2028-06 | 3.220.028 AED | 0 AED | 1.062.576 AED |
| 2028-07 | 3.240.746 AED | 0 AED | 1.062.576 AED |
| 2028-08 | 3.261.597 AED | 0 AED | 1.062.576 AED |
| 2028-09 | 3.282.582 AED | 0 AED | 1.062.576 AED |
| 2028-10 | 3.303.702 AED | 0 AED | 1.062.576 AED |
| 2028-11 | 3.324.958 AED | 0 AED | 1.328.221 AED |
| 2028-12 | 3.346.351 AED | 0 AED | 2.390.797 AED |
| 2029-01 | 3.367.882 AED | 16.872 AED | 2.390.797 AED |
| 2029-02 | 3.389.551 AED | 16.917 AED | 2.390.797 AED |
| 2029-03 | 3.411.359 AED | 16.962 AED | 2.390.797 AED |
| 2029-04 | 3.433.308 AED | 17.007 AED | 2.390.797 AED |
| 2029-05 | 3.455.398 AED | 17.052 AED | 2.656.442 AED |
| 2029-06 | 3.477.630 AED | 17.098 AED | 2.656.442 AED |
| 2029-07 | 3.500.006 AED | 17.143 AED | 2.656.442 AED |
| 2029-08 | 3.522.525 AED | 17.189 AED | 2.656.442 AED |
| 2029-09 | 3.545.189 AED | 17.235 AED | 2.656.442 AED |
| 2029-10 | 3.567.999 AED | 17.281 AED | 2.656.442 AED |
| 2029-11 | 3.590.955 AED | 17.327 AED | 2.656.442 AED |
| 2029-12 | 3.614.060 AED | 17.373 AED | 2.656.442 AED |
| 2030-01 | 3.637.312 AED | 17.419 AED | 2.656.442 AED |
| 2030-02 | 3.660.715 AED | 17.465 AED | 2.656.442 AED |
| 2030-03 | 3.684.268 AED | 17.512 AED | 2.656.442 AED |
| 2030-04 | 3.707.973 AED | 17.558 AED | 2.656.442 AED |
| 2030-05 | 3.731.830 AED | 17.605 AED | 2.656.442 AED |
| 2030-06 | 3.755.841 AED | 17.652 AED | 2.656.442 AED |
| 2030-07 | 3.780.006 AED | 17.699 AED | 2.656.442 AED |
| 2030-08 | 3.804.327 AED | 17.746 AED | 2.656.442 AED |
| 2030-09 | 3.828.804 AED | 17.793 AED | 2.656.442 AED |
| 2030-10 | 3.853.439 AED | 17.840 AED | 2.656.442 AED |
| 2030-11 | 3.878.232 AED | 17.887 AED | 2.656.442 AED |
| 2030-12 | 3.903.184 AED | 17.935 AED | 2.656.442 AED |
| 2031-01 | 3.928.298 AED | 17.982 AED | 2.656.442 AED |
| 2031-02 | 3.953.572 AED | 18.030 AED | 2.656.442 AED |
| 2031-03 | 3.979.010 AED | 18.078 AED | 2.656.442 AED |
| 2031-04 | 4.004.611 AED | 18.126 AED | 2.656.442 AED |
| 2031-05 | 4.030.377 AED | 18.174 AED | 2.656.442 AED |
| 2031-06 | 4.056.308 AED | 18.222 AED | 2.656.442 AED |
| 2031-07 | 4.082.407 AED | 18.271 AED | 2.656.442 AED |
| 2031-08 | 4.108.673 AED | 18.319 AED | 2.656.442 AED |
| 2031-09 | 4.135.108 AED | 18.368 AED | 2.656.442 AED |
| 2031-10 | 4.161.714 AED | 18.416 AED | 2.656.442 AED |
| 2031-11 | 4.188.490 AED | 18.465 AED | 2.656.442 AED |
| 2031-12 | 4.215.439 AED | 18.514 AED | 2.656.442 AED |
| 2032-01 | 4.242.561 AED | 18.563 AED | 2.656.442 AED |
| 2032-02 | 4.269.858 AED | 18.612 AED | 2.656.442 AED |
| 2032-03 | 4.297.331 AED | 18.661 AED | 2.656.442 AED |
| 2032-04 | 4.324.980 AED | 18.711 AED | 2.656.442 AED |
| 2032-05 | 4.352.807 AED | 18.760 AED | 2.656.442 AED |
| 2032-06 | 4.380.813 AED | 18.810 AED | 2.656.442 AED |
| 2032-07 | 4.408.999 AED | 18.860 AED | 2.656.442 AED |
| 2032-08 | 4.437.367 AED | 18.910 AED | 2.656.442 AED |
| 2032-09 | 4.465.917 AED | 18.960 AED | 2.656.442 AED |
| 2032-10 | 4.494.651 AED | 19.010 AED | 2.656.442 AED |
| 2032-11 | 4.523.569 AED | 19.060 AED | 2.656.442 AED |
| 2032-12 | 4.552.674 AED | 19.111 AED | 2.656.442 AED |
| 2033-01 | 4.581.966 AED | 19.161 AED | 2.656.442 AED |
| 2033-02 | 4.611.447 AED | 19.212 AED | 2.656.442 AED |
| 2033-03 | 4.641.117 AED | 19.262 AED | 2.656.442 AED |
| 2033-04 | 4.670.978 AED | 19.313 AED | 2.656.442 AED |
| 2033-05 | 4.701.031 AED | 19.364 AED | 2.656.442 AED |
| 2033-06 | 4.731.278 AED | 19.415 AED | 2.656.442 AED |
| 2033-07 | 4.761.719 AED | 19.467 AED | 2.656.442 AED |
| 2033-08 | 4.792.356 AED | 19.518 AED | 2.656.442 AED |
| 2033-09 | 4.823.190 AED | 19.570 AED | 2.656.442 AED |
| 2033-10 | 4.854.223 AED | 19.621 AED | 2.656.442 AED |
| 2033-11 | 4.885.455 AED | 19.673 AED | 2.656.442 AED |
| 2033-12 | 4.916.888 AED | 19.725 AED | 2.656.442 AED |
| 2034-01 | 4.948.524 AED | 19.777 AED | 2.656.442 AED |
| 2034-02 | 4.980.363 AED | 19.829 AED | 2.656.442 AED |
| 2034-03 | 5.012.406 AED | 19.881 AED | 2.656.442 AED |
| 2034-04 | 5.044.656 AED | 19.934 AED | 2.656.442 AED |
| 2034-05 | 5.077.114 AED | 19.986 AED | 2.656.442 AED |
| 2034-06 | 5.109.780 AED | 20.039 AED | 2.656.442 AED |
| 2034-07 | 5.142.657 AED | 20.092 AED | 2.656.442 AED |
| 2034-08 | 5.175.745 AED | 20.145 AED | 2.656.442 AED |
| 2034-09 | 5.209.046 AED | 20.198 AED | 2.656.442 AED |
| 2034-10 | 5.242.561 AED | 20.251 AED | 2.656.442 AED |
| 2034-11 | 5.276.292 AED | 20.304 AED | 2.656.442 AED |
| 2034-12 | 5.310.239 AED | 20.358 AED | 2.656.442 AED |
| 2035-01 | 5.344.406 AED | 20.411 AED | 2.656.442 AED |
| 2035-02 | 5.378.792 AED | 20.465 AED | 2.656.442 AED |
| 2035-03 | 5.413.399 AED | 20.519 AED | 2.656.442 AED |
| 2035-04 | 5.448.229 AED | 20.573 AED | 2.656.442 AED |
| 2035-05 | 5.483.283 AED | 20.627 AED | 2.656.442 AED |
| 2035-06 | 5.518.563 AED | 20.681 AED | 2.656.442 AED |
| 2035-07 | 5.554.069 AED | 20.736 AED | 2.656.442 AED |
| 2035-08 | 5.589.804 AED | 20.790 AED | 2.656.442 AED |
| 2035-09 | 5.625.769 AED | 20.845 AED | 2.656.442 AED |
| 2035-10 | 5.661.966 AED | 20.900 AED | 2.656.442 AED |
| 2035-11 | 5.698.395 AED | 20.954 AED | 2.656.442 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.656.442 AED | 0 AED | 531.288 AED |
| 2026 | 2.868.957 AED | 0 AED | 796.932 AED |
| 2027 | 3.098.473 AED | 0 AED | 1.062.576 AED |
| 2028 | 3.346.351 AED | 0 AED | 2.390.797 AED |
| 2029 | 3.614.060 AED | 205.456 AED | 2.656.442 AED |
| 2030 | 3.903.184 AED | 212.111 AED | 2.656.442 AED |
| 2031 | 4.215.439 AED | 218.965 AED | 2.656.442 AED |
| 2032 | 4.552.674 AED | 226.028 AED | 2.656.442 AED |
| 2033 | 4.916.888 AED | 233.301 AED | 2.656.442 AED |
| 2034 | 5.310.239 AED | 240.794 AED | 2.656.442 AED |
Additional Acquisition Costs
| DLD fee (4%) | 106,258 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 110,458 AED |
Price Range:
From price: 4,920,678 AED
Sizes:
From sqft: 2,008 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 393,654.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 30,120 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,920,678 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 492,068 AED |
| 2025-12-15 | Until Handover | 10.0 | 492,068 AED |
| 2026-11-15 | Until Handover | 10.0 | 492,068 AED |
| 2027-11-15 | Until Handover | 10.0 | 492,068 AED |
| 2028-11-15 | Until Handover | 10.0 | 492,068 AED |
| 2028-12-31 | At Handover | 40.0 | 1,968,271 AED |
| 2029-05-15 | Until Handover | 10.0 | 492,068 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 984,136 AED |
| 2026 | 492,068 AED |
| 2027 | 492,068 AED |
| 2028 | 2,460,339 AED |
| 2029 | 492,068 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 4.920.678 AED | 0 AED | 984.135 AED |
| 2026-01 | 4.952.337 AED | 0 AED | 984.135 AED |
| 2026-02 | 4.984.201 AED | 0 AED | 984.135 AED |
| 2026-03 | 5.016.269 AED | 0 AED | 984.135 AED |
| 2026-04 | 5.048.544 AED | 0 AED | 984.135 AED |
| 2026-05 | 5.081.027 AED | 0 AED | 984.135 AED |
| 2026-06 | 5.113.718 AED | 0 AED | 984.135 AED |
| 2026-07 | 5.146.620 AED | 0 AED | 984.135 AED |
| 2026-08 | 5.179.733 AED | 0 AED | 984.135 AED |
| 2026-09 | 5.213.060 AED | 0 AED | 984.135 AED |
| 2026-10 | 5.246.601 AED | 0 AED | 984.135 AED |
| 2026-11 | 5.280.358 AED | 0 AED | 1.476.203 AED |
| 2026-12 | 5.314.332 AED | 0 AED | 1.476.203 AED |
| 2027-01 | 5.348.524 AED | 0 AED | 1.476.203 AED |
| 2027-02 | 5.382.937 AED | 0 AED | 1.476.203 AED |
| 2027-03 | 5.417.571 AED | 0 AED | 1.476.203 AED |
| 2027-04 | 5.452.428 AED | 0 AED | 1.476.203 AED |
| 2027-05 | 5.487.509 AED | 0 AED | 1.476.203 AED |
| 2027-06 | 5.522.816 AED | 0 AED | 1.476.203 AED |
| 2027-07 | 5.558.350 AED | 0 AED | 1.476.203 AED |
| 2027-08 | 5.594.112 AED | 0 AED | 1.476.203 AED |
| 2027-09 | 5.630.105 AED | 0 AED | 1.476.203 AED |
| 2027-10 | 5.666.329 AED | 0 AED | 1.476.203 AED |
| 2027-11 | 5.702.786 AED | 0 AED | 1.968.271 AED |
| 2027-12 | 5.739.478 AED | 0 AED | 1.968.271 AED |
| 2028-01 | 5.776.406 AED | 0 AED | 1.968.271 AED |
| 2028-02 | 5.813.572 AED | 0 AED | 1.968.271 AED |
| 2028-03 | 5.850.977 AED | 0 AED | 1.968.271 AED |
| 2028-04 | 5.888.622 AED | 0 AED | 1.968.271 AED |
| 2028-05 | 5.926.510 AED | 0 AED | 1.968.271 AED |
| 2028-06 | 5.964.641 AED | 0 AED | 1.968.271 AED |
| 2028-07 | 6.003.018 AED | 0 AED | 1.968.271 AED |
| 2028-08 | 6.041.641 AED | 0 AED | 1.968.271 AED |
| 2028-09 | 6.080.513 AED | 0 AED | 1.968.271 AED |
| 2028-10 | 6.119.635 AED | 0 AED | 1.968.271 AED |
| 2028-11 | 6.159.009 AED | 0 AED | 2.460.339 AED |
| 2028-12 | 6.198.637 AED | 0 AED | 4.428.610 AED |
| 2029-01 | 6.238.519 AED | 31.278 AED | 4.428.610 AED |
| 2029-02 | 6.278.658 AED | 31.361 AED | 4.428.610 AED |
| 2029-03 | 6.319.055 AED | 31.445 AED | 4.428.610 AED |
| 2029-04 | 6.359.712 AED | 31.529 AED | 4.428.610 AED |
| 2029-05 | 6.400.630 AED | 31.613 AED | 4.920.678 AED |
| 2029-06 | 6.441.812 AED | 31.697 AED | 4.920.678 AED |
| 2029-07 | 6.483.259 AED | 31.781 AED | 4.920.678 AED |
| 2029-08 | 6.524.972 AED | 31.866 AED | 4.920.678 AED |
| 2029-09 | 6.566.954 AED | 31.951 AED | 4.920.678 AED |
| 2029-10 | 6.609.206 AED | 32.036 AED | 4.920.678 AED |
| 2029-11 | 6.651.730 AED | 32.121 AED | 4.920.678 AED |
| 2029-12 | 6.694.528 AED | 32.206 AED | 4.920.678 AED |
| 2030-01 | 6.737.600 AED | 32.292 AED | 4.920.678 AED |
| 2030-02 | 6.780.950 AED | 32.378 AED | 4.920.678 AED |
| 2030-03 | 6.824.579 AED | 32.464 AED | 4.920.678 AED |
| 2030-04 | 6.868.489 AED | 32.550 AED | 4.920.678 AED |
| 2030-05 | 6.912.681 AED | 32.636 AED | 4.920.678 AED |
| 2030-06 | 6.957.157 AED | 32.723 AED | 4.920.678 AED |
| 2030-07 | 7.001.920 AED | 32.810 AED | 4.920.678 AED |
| 2030-08 | 7.046.970 AED | 32.897 AED | 4.920.678 AED |
| 2030-09 | 7.092.311 AED | 32.984 AED | 4.920.678 AED |
| 2030-10 | 7.137.943 AED | 33.072 AED | 4.920.678 AED |
| 2030-11 | 7.183.869 AED | 33.160 AED | 4.920.678 AED |
| 2030-12 | 7.230.090 AED | 33.248 AED | 4.920.678 AED |
| 2031-01 | 7.276.608 AED | 33.336 AED | 4.920.678 AED |
| 2031-02 | 7.323.426 AED | 33.424 AED | 4.920.678 AED |
| 2031-03 | 7.370.546 AED | 33.513 AED | 4.920.678 AED |
| 2031-04 | 7.417.968 AED | 33.602 AED | 4.920.678 AED |
| 2031-05 | 7.465.695 AED | 33.691 AED | 4.920.678 AED |
| 2031-06 | 7.513.730 AED | 33.780 AED | 4.920.678 AED |
| 2031-07 | 7.562.073 AED | 33.870 AED | 4.920.678 AED |
| 2031-08 | 7.610.728 AED | 33.959 AED | 4.920.678 AED |
| 2031-09 | 7.659.696 AED | 34.049 AED | 4.920.678 AED |
| 2031-10 | 7.708.978 AED | 34.139 AED | 4.920.678 AED |
| 2031-11 | 7.758.578 AED | 34.230 AED | 4.920.678 AED |
| 2031-12 | 7.808.497 AED | 34.320 AED | 4.920.678 AED |
| 2032-01 | 7.858.737 AED | 34.411 AED | 4.920.678 AED |
| 2032-02 | 7.909.301 AED | 34.502 AED | 4.920.678 AED |
| 2032-03 | 7.960.189 AED | 34.594 AED | 4.920.678 AED |
| 2032-04 | 8.011.405 AED | 34.685 AED | 4.920.678 AED |
| 2032-05 | 8.062.951 AED | 34.777 AED | 4.920.678 AED |
| 2032-06 | 8.114.828 AED | 34.869 AED | 4.920.678 AED |
| 2032-07 | 8.167.039 AED | 34.961 AED | 4.920.678 AED |
| 2032-08 | 8.219.586 AED | 35.053 AED | 4.920.678 AED |
| 2032-09 | 8.272.471 AED | 35.146 AED | 4.920.678 AED |
| 2032-10 | 8.325.697 AED | 35.239 AED | 4.920.678 AED |
| 2032-11 | 8.379.264 AED | 35.332 AED | 4.920.678 AED |
| 2032-12 | 8.433.177 AED | 35.425 AED | 4.920.678 AED |
| 2033-01 | 8.487.436 AED | 35.519 AED | 4.920.678 AED |
| 2033-02 | 8.542.045 AED | 35.613 AED | 4.920.678 AED |
| 2033-03 | 8.597.004 AED | 35.707 AED | 4.920.678 AED |
| 2033-04 | 8.652.318 AED | 35.801 AED | 4.920.678 AED |
| 2033-05 | 8.707.987 AED | 35.895 AED | 4.920.678 AED |
| 2033-06 | 8.764.015 AED | 35.990 AED | 4.920.678 AED |
| 2033-07 | 8.820.402 AED | 36.085 AED | 4.920.678 AED |
| 2033-08 | 8.877.153 AED | 36.180 AED | 4.920.678 AED |
| 2033-09 | 8.934.269 AED | 36.276 AED | 4.920.678 AED |
| 2033-10 | 8.991.752 AED | 36.371 AED | 4.920.678 AED |
| 2033-11 | 9.049.606 AED | 36.467 AED | 4.920.678 AED |
| 2033-12 | 9.107.831 AED | 36.563 AED | 4.920.678 AED |
| 2034-01 | 9.166.431 AED | 36.660 AED | 4.920.678 AED |
| 2034-02 | 9.225.408 AED | 36.756 AED | 4.920.678 AED |
| 2034-03 | 9.284.765 AED | 36.853 AED | 4.920.678 AED |
| 2034-04 | 9.344.503 AED | 36.950 AED | 4.920.678 AED |
| 2034-05 | 9.404.626 AED | 37.048 AED | 4.920.678 AED |
| 2034-06 | 9.465.136 AED | 37.145 AED | 4.920.678 AED |
| 2034-07 | 9.526.035 AED | 37.243 AED | 4.920.678 AED |
| 2034-08 | 9.587.325 AED | 37.341 AED | 4.920.678 AED |
| 2034-09 | 9.649.011 AED | 37.439 AED | 4.920.678 AED |
| 2034-10 | 9.711.093 AED | 37.538 AED | 4.920.678 AED |
| 2034-11 | 9.773.574 AED | 37.637 AED | 4.920.678 AED |
| 2034-12 | 9.836.458 AED | 37.736 AED | 4.920.678 AED |
| 2035-01 | 9.899.746 AED | 37.835 AED | 4.920.678 AED |
| 2035-02 | 9.963.441 AED | 37.934 AED | 4.920.678 AED |
| 2035-03 | 10.027.546 AED | 38.034 AED | 4.920.678 AED |
| 2035-04 | 10.092.064 AED | 38.134 AED | 4.920.678 AED |
| 2035-05 | 10.156.996 AED | 38.234 AED | 4.920.678 AED |
| 2035-06 | 10.222.347 AED | 38.335 AED | 4.920.678 AED |
| 2035-07 | 10.288.117 AED | 38.436 AED | 4.920.678 AED |
| 2035-08 | 10.354.312 AED | 38.537 AED | 4.920.678 AED |
| 2035-09 | 10.420.932 AED | 38.638 AED | 4.920.678 AED |
| 2035-10 | 10.487.980 AED | 38.739 AED | 4.920.678 AED |
| 2035-11 | 10.555.460 AED | 38.841 AED | 4.920.678 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 4.920.678 AED | 0 AED | 984.135 AED |
| 2026 | 5.314.332 AED | 0 AED | 1.476.203 AED |
| 2027 | 5.739.478 AED | 0 AED | 1.968.271 AED |
| 2028 | 6.198.637 AED | 0 AED | 4.428.610 AED |
| 2029 | 6.694.528 AED | 380.884 AED | 4.920.678 AED |
| 2030 | 7.230.090 AED | 393.214 AED | 4.920.678 AED |
| 2031 | 7.808.497 AED | 405.913 AED | 4.920.678 AED |
| 2032 | 8.433.177 AED | 418.994 AED | 4.920.678 AED |
| 2033 | 9.107.831 AED | 432.467 AED | 4.920.678 AED |
| 2034 | 9.836.458 AED | 446.346 AED | 4.920.678 AED |
Additional Acquisition Costs
| DLD fee (4%) | 196,827 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 201,027 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.