Project details:
Skyscape Avenue
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: 1,731,290 AED
Sizes:
From sqft: 787 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 138,503.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,805 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,731,290 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 173,129 AED |
| 2025-12-15 | Until Handover | 10.0 | 173,129 AED |
| 2026-11-15 | Until Handover | 10.0 | 173,129 AED |
| 2027-11-15 | Until Handover | 10.0 | 173,129 AED |
| 2028-11-15 | Until Handover | 10.0 | 173,129 AED |
| 2028-12-31 | At Handover | 40.0 | 692,516 AED |
| 2029-05-15 | Until Handover | 10.0 | 173,129 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 346,258 AED |
| 2026 | 173,129 AED |
| 2027 | 173,129 AED |
| 2028 | 865,645 AED |
| 2029 | 173,129 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.731.290 AED | 0 AED | 346.258 AED |
| 2026-01 | 1.742.429 AED | 0 AED | 346.258 AED |
| 2026-02 | 1.753.640 AED | 0 AED | 346.258 AED |
| 2026-03 | 1.764.922 AED | 0 AED | 346.258 AED |
| 2026-04 | 1.776.278 AED | 0 AED | 346.258 AED |
| 2026-05 | 1.787.707 AED | 0 AED | 346.258 AED |
| 2026-06 | 1.799.209 AED | 0 AED | 346.258 AED |
| 2026-07 | 1.810.785 AED | 0 AED | 346.258 AED |
| 2026-08 | 1.822.436 AED | 0 AED | 346.258 AED |
| 2026-09 | 1.834.161 AED | 0 AED | 346.258 AED |
| 2026-10 | 1.845.962 AED | 0 AED | 346.258 AED |
| 2026-11 | 1.857.839 AED | 0 AED | 519.387 AED |
| 2026-12 | 1.869.793 AED | 0 AED | 519.387 AED |
| 2027-01 | 1.881.823 AED | 0 AED | 519.387 AED |
| 2027-02 | 1.893.931 AED | 0 AED | 519.387 AED |
| 2027-03 | 1.906.116 AED | 0 AED | 519.387 AED |
| 2027-04 | 1.918.380 AED | 0 AED | 519.387 AED |
| 2027-05 | 1.930.723 AED | 0 AED | 519.387 AED |
| 2027-06 | 1.943.146 AED | 0 AED | 519.387 AED |
| 2027-07 | 1.955.648 AED | 0 AED | 519.387 AED |
| 2027-08 | 1.968.231 AED | 0 AED | 519.387 AED |
| 2027-09 | 1.980.894 AED | 0 AED | 519.387 AED |
| 2027-10 | 1.993.639 AED | 0 AED | 519.387 AED |
| 2027-11 | 2.006.466 AED | 0 AED | 692.516 AED |
| 2027-12 | 2.019.376 AED | 0 AED | 692.516 AED |
| 2028-01 | 2.032.369 AED | 0 AED | 692.516 AED |
| 2028-02 | 2.045.445 AED | 0 AED | 692.516 AED |
| 2028-03 | 2.058.606 AED | 0 AED | 692.516 AED |
| 2028-04 | 2.071.851 AED | 0 AED | 692.516 AED |
| 2028-05 | 2.085.181 AED | 0 AED | 692.516 AED |
| 2028-06 | 2.098.597 AED | 0 AED | 692.516 AED |
| 2028-07 | 2.112.100 AED | 0 AED | 692.516 AED |
| 2028-08 | 2.125.689 AED | 0 AED | 692.516 AED |
| 2028-09 | 2.139.366 AED | 0 AED | 692.516 AED |
| 2028-10 | 2.153.131 AED | 0 AED | 692.516 AED |
| 2028-11 | 2.166.984 AED | 0 AED | 865.645 AED |
| 2028-12 | 2.180.926 AED | 0 AED | 1.558.161 AED |
| 2029-01 | 2.194.958 AED | 10.904 AED | 1.558.161 AED |
| 2029-02 | 2.209.081 AED | 10.933 AED | 1.558.161 AED |
| 2029-03 | 2.223.294 AED | 10.963 AED | 1.558.161 AED |
| 2029-04 | 2.237.599 AED | 10.992 AED | 1.558.161 AED |
| 2029-05 | 2.251.996 AED | 11.022 AED | 1.731.290 AED |
| 2029-06 | 2.266.485 AED | 11.051 AED | 1.731.290 AED |
| 2029-07 | 2.281.068 AED | 11.081 AED | 1.731.290 AED |
| 2029-08 | 2.295.744 AED | 11.111 AED | 1.731.290 AED |
| 2029-09 | 2.310.515 AED | 11.141 AED | 1.731.290 AED |
| 2029-10 | 2.325.381 AED | 11.170 AED | 1.731.290 AED |
| 2029-11 | 2.340.343 AED | 11.200 AED | 1.731.290 AED |
| 2029-12 | 2.355.400 AED | 11.230 AED | 1.731.290 AED |
| 2030-01 | 2.370.555 AED | 11.261 AED | 1.731.290 AED |
| 2030-02 | 2.385.807 AED | 11.291 AED | 1.731.290 AED |
| 2030-03 | 2.401.158 AED | 11.321 AED | 1.731.290 AED |
| 2030-04 | 2.416.607 AED | 11.351 AED | 1.731.290 AED |
| 2030-05 | 2.432.155 AED | 11.382 AED | 1.731.290 AED |
| 2030-06 | 2.447.804 AED | 11.412 AED | 1.731.290 AED |
| 2030-07 | 2.463.553 AED | 11.443 AED | 1.731.290 AED |
| 2030-08 | 2.479.404 AED | 11.474 AED | 1.731.290 AED |
| 2030-09 | 2.495.356 AED | 11.504 AED | 1.731.290 AED |
| 2030-10 | 2.511.412 AED | 11.535 AED | 1.731.290 AED |
| 2030-11 | 2.527.570 AED | 11.566 AED | 1.731.290 AED |
| 2030-12 | 2.543.833 AED | 11.597 AED | 1.731.290 AED |
| 2031-01 | 2.560.200 AED | 11.628 AED | 1.731.290 AED |
| 2031-02 | 2.576.672 AED | 11.659 AED | 1.731.290 AED |
| 2031-03 | 2.593.250 AED | 11.690 AED | 1.731.290 AED |
| 2031-04 | 2.609.935 AED | 11.721 AED | 1.731.290 AED |
| 2031-05 | 2.626.728 AED | 11.753 AED | 1.731.290 AED |
| 2031-06 | 2.643.628 AED | 11.784 AED | 1.731.290 AED |
| 2031-07 | 2.660.637 AED | 11.816 AED | 1.731.290 AED |
| 2031-08 | 2.677.756 AED | 11.847 AED | 1.731.290 AED |
| 2031-09 | 2.694.985 AED | 11.879 AED | 1.731.290 AED |
| 2031-10 | 2.712.325 AED | 11.911 AED | 1.731.290 AED |
| 2031-11 | 2.729.776 AED | 11.942 AED | 1.731.290 AED |
| 2031-12 | 2.747.339 AED | 11.974 AED | 1.731.290 AED |
| 2032-01 | 2.765.016 AED | 12.006 AED | 1.731.290 AED |
| 2032-02 | 2.782.806 AED | 12.038 AED | 1.731.290 AED |
| 2032-03 | 2.800.710 AED | 12.070 AED | 1.731.290 AED |
| 2032-04 | 2.818.730 AED | 12.103 AED | 1.731.290 AED |
| 2032-05 | 2.836.866 AED | 12.135 AED | 1.731.290 AED |
| 2032-06 | 2.855.119 AED | 12.167 AED | 1.731.290 AED |
| 2032-07 | 2.873.489 AED | 12.200 AED | 1.731.290 AED |
| 2032-08 | 2.891.977 AED | 12.232 AED | 1.731.290 AED |
| 2032-09 | 2.910.584 AED | 12.265 AED | 1.731.290 AED |
| 2032-10 | 2.929.311 AED | 12.297 AED | 1.731.290 AED |
| 2032-11 | 2.948.158 AED | 12.330 AED | 1.731.290 AED |
| 2032-12 | 2.967.126 AED | 12.363 AED | 1.731.290 AED |
| 2033-01 | 2.986.217 AED | 12.396 AED | 1.731.290 AED |
| 2033-02 | 3.005.430 AED | 12.429 AED | 1.731.290 AED |
| 2033-03 | 3.024.767 AED | 12.462 AED | 1.731.290 AED |
| 2033-04 | 3.044.229 AED | 12.495 AED | 1.731.290 AED |
| 2033-05 | 3.063.815 AED | 12.528 AED | 1.731.290 AED |
| 2033-06 | 3.083.528 AED | 12.562 AED | 1.731.290 AED |
| 2033-07 | 3.103.368 AED | 12.595 AED | 1.731.290 AED |
| 2033-08 | 3.123.335 AED | 12.629 AED | 1.731.290 AED |
| 2033-09 | 3.143.430 AED | 12.662 AED | 1.731.290 AED |
| 2033-10 | 3.163.655 AED | 12.696 AED | 1.731.290 AED |
| 2033-11 | 3.184.010 AED | 12.730 AED | 1.731.290 AED |
| 2033-12 | 3.204.496 AED | 12.763 AED | 1.731.290 AED |
| 2034-01 | 3.225.114 AED | 12.797 AED | 1.731.290 AED |
| 2034-02 | 3.245.865 AED | 12.831 AED | 1.731.290 AED |
| 2034-03 | 3.266.749 AED | 12.865 AED | 1.731.290 AED |
| 2034-04 | 3.287.767 AED | 12.900 AED | 1.731.290 AED |
| 2034-05 | 3.308.921 AED | 12.934 AED | 1.731.290 AED |
| 2034-06 | 3.330.210 AED | 12.968 AED | 1.731.290 AED |
| 2034-07 | 3.351.637 AED | 13.003 AED | 1.731.290 AED |
| 2034-08 | 3.373.202 AED | 13.037 AED | 1.731.290 AED |
| 2034-09 | 3.394.905 AED | 13.072 AED | 1.731.290 AED |
| 2034-10 | 3.416.748 AED | 13.106 AED | 1.731.290 AED |
| 2034-11 | 3.438.731 AED | 13.141 AED | 1.731.290 AED |
| 2034-12 | 3.460.856 AED | 13.176 AED | 1.731.290 AED |
| 2035-01 | 3.483.123 AED | 13.211 AED | 1.731.290 AED |
| 2035-02 | 3.505.534 AED | 13.246 AED | 1.731.290 AED |
| 2035-03 | 3.528.089 AED | 13.281 AED | 1.731.290 AED |
| 2035-04 | 3.550.789 AED | 13.316 AED | 1.731.290 AED |
| 2035-05 | 3.573.634 AED | 13.351 AED | 1.731.290 AED |
| 2035-06 | 3.596.627 AED | 13.387 AED | 1.731.290 AED |
| 2035-07 | 3.619.768 AED | 13.422 AED | 1.731.290 AED |
| 2035-08 | 3.643.058 AED | 13.458 AED | 1.731.290 AED |
| 2035-09 | 3.666.497 AED | 13.493 AED | 1.731.290 AED |
| 2035-10 | 3.690.088 AED | 13.529 AED | 1.731.290 AED |
| 2035-11 | 3.713.830 AED | 13.565 AED | 1.731.290 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.731.290 AED | 0 AED | 346.258 AED |
| 2026 | 1.869.793 AED | 0 AED | 519.387 AED |
| 2027 | 2.019.376 AED | 0 AED | 692.516 AED |
| 2028 | 2.180.926 AED | 0 AED | 1.558.161 AED |
| 2029 | 2.355.400 AED | 132.798 AED | 1.731.290 AED |
| 2030 | 2.543.833 AED | 137.137 AED | 1.731.290 AED |
| 2031 | 2.747.339 AED | 141.604 AED | 1.731.290 AED |
| 2032 | 2.967.126 AED | 146.206 AED | 1.731.290 AED |
| 2033 | 3.204.496 AED | 150.947 AED | 1.731.290 AED |
| 2034 | 3.460.856 AED | 155.830 AED | 1.731.290 AED |
Additional Acquisition Costs
| DLD fee (4%) | 69,252 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 73,452 AED |
Price Range:
From price: 2,038,038 AED
Sizes:
From sqft: 867 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 163,043.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 13,005 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,038,038 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 203,804 AED |
| 2025-12-15 | Until Handover | 10.0 | 203,804 AED |
| 2026-11-15 | Until Handover | 10.0 | 203,804 AED |
| 2027-11-15 | Until Handover | 10.0 | 203,804 AED |
| 2028-11-15 | Until Handover | 10.0 | 203,804 AED |
| 2028-12-31 | At Handover | 40.0 | 815,215 AED |
| 2029-05-15 | Until Handover | 10.0 | 203,804 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 407,608 AED |
| 2026 | 203,804 AED |
| 2027 | 203,804 AED |
| 2028 | 1,019,019 AED |
| 2029 | 203,804 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.038.038 AED | 0 AED | 407.607 AED |
| 2026-01 | 2.051.150 AED | 0 AED | 407.607 AED |
| 2026-02 | 2.064.347 AED | 0 AED | 407.607 AED |
| 2026-03 | 2.077.630 AED | 0 AED | 407.607 AED |
| 2026-04 | 2.090.997 AED | 0 AED | 407.607 AED |
| 2026-05 | 2.104.451 AED | 0 AED | 407.607 AED |
| 2026-06 | 2.117.991 AED | 0 AED | 407.607 AED |
| 2026-07 | 2.131.618 AED | 0 AED | 407.607 AED |
| 2026-08 | 2.145.333 AED | 0 AED | 407.607 AED |
| 2026-09 | 2.159.136 AED | 0 AED | 407.607 AED |
| 2026-10 | 2.173.028 AED | 0 AED | 407.607 AED |
| 2026-11 | 2.187.009 AED | 0 AED | 611.411 AED |
| 2026-12 | 2.201.081 AED | 0 AED | 611.411 AED |
| 2027-01 | 2.215.242 AED | 0 AED | 611.411 AED |
| 2027-02 | 2.229.495 AED | 0 AED | 611.411 AED |
| 2027-03 | 2.243.840 AED | 0 AED | 611.411 AED |
| 2027-04 | 2.258.277 AED | 0 AED | 611.411 AED |
| 2027-05 | 2.272.807 AED | 0 AED | 611.411 AED |
| 2027-06 | 2.287.430 AED | 0 AED | 611.411 AED |
| 2027-07 | 2.302.147 AED | 0 AED | 611.411 AED |
| 2027-08 | 2.316.960 AED | 0 AED | 611.411 AED |
| 2027-09 | 2.331.867 AED | 0 AED | 611.411 AED |
| 2027-10 | 2.346.870 AED | 0 AED | 611.411 AED |
| 2027-11 | 2.361.970 AED | 0 AED | 815.215 AED |
| 2027-12 | 2.377.167 AED | 0 AED | 815.215 AED |
| 2028-01 | 2.392.462 AED | 0 AED | 815.215 AED |
| 2028-02 | 2.407.855 AED | 0 AED | 815.215 AED |
| 2028-03 | 2.423.347 AED | 0 AED | 815.215 AED |
| 2028-04 | 2.438.939 AED | 0 AED | 815.215 AED |
| 2028-05 | 2.454.631 AED | 0 AED | 815.215 AED |
| 2028-06 | 2.470.424 AED | 0 AED | 815.215 AED |
| 2028-07 | 2.486.319 AED | 0 AED | 815.215 AED |
| 2028-08 | 2.502.316 AED | 0 AED | 815.215 AED |
| 2028-09 | 2.518.416 AED | 0 AED | 815.215 AED |
| 2028-10 | 2.534.620 AED | 0 AED | 815.215 AED |
| 2028-11 | 2.550.928 AED | 0 AED | 1.019.019 AED |
| 2028-12 | 2.567.340 AED | 0 AED | 1.834.234 AED |
| 2029-01 | 2.583.859 AED | 12.910 AED | 1.834.234 AED |
| 2029-02 | 2.600.483 AED | 12.945 AED | 1.834.234 AED |
| 2029-03 | 2.617.215 AED | 12.979 AED | 1.834.234 AED |
| 2029-04 | 2.634.054 AED | 13.014 AED | 1.834.234 AED |
| 2029-05 | 2.651.002 AED | 13.049 AED | 2.038.038 AED |
| 2029-06 | 2.668.058 AED | 13.084 AED | 2.038.038 AED |
| 2029-07 | 2.685.225 AED | 13.119 AED | 2.038.038 AED |
| 2029-08 | 2.702.502 AED | 13.154 AED | 2.038.038 AED |
| 2029-09 | 2.719.890 AED | 13.189 AED | 2.038.038 AED |
| 2029-10 | 2.737.389 AED | 13.224 AED | 2.038.038 AED |
| 2029-11 | 2.755.002 AED | 13.259 AED | 2.038.038 AED |
| 2029-12 | 2.772.728 AED | 13.295 AED | 2.038.038 AED |
| 2030-01 | 2.790.568 AED | 13.330 AED | 2.038.038 AED |
| 2030-02 | 2.808.522 AED | 13.366 AED | 2.038.038 AED |
| 2030-03 | 2.826.592 AED | 13.401 AED | 2.038.038 AED |
| 2030-04 | 2.844.779 AED | 13.437 AED | 2.038.038 AED |
| 2030-05 | 2.863.082 AED | 13.473 AED | 2.038.038 AED |
| 2030-06 | 2.881.503 AED | 13.509 AED | 2.038.038 AED |
| 2030-07 | 2.900.043 AED | 13.545 AED | 2.038.038 AED |
| 2030-08 | 2.918.702 AED | 13.581 AED | 2.038.038 AED |
| 2030-09 | 2.937.481 AED | 13.617 AED | 2.038.038 AED |
| 2030-10 | 2.956.381 AED | 13.653 AED | 2.038.038 AED |
| 2030-11 | 2.975.402 AED | 13.690 AED | 2.038.038 AED |
| 2030-12 | 2.994.546 AED | 13.726 AED | 2.038.038 AED |
| 2031-01 | 3.013.813 AED | 13.763 AED | 2.038.038 AED |
| 2031-02 | 3.033.204 AED | 13.799 AED | 2.038.038 AED |
| 2031-03 | 3.052.720 AED | 13.836 AED | 2.038.038 AED |
| 2031-04 | 3.072.361 AED | 13.873 AED | 2.038.038 AED |
| 2031-05 | 3.092.129 AED | 13.910 AED | 2.038.038 AED |
| 2031-06 | 3.112.023 AED | 13.947 AED | 2.038.038 AED |
| 2031-07 | 3.132.046 AED | 13.984 AED | 2.038.038 AED |
| 2031-08 | 3.152.198 AED | 14.021 AED | 2.038.038 AED |
| 2031-09 | 3.172.479 AED | 14.058 AED | 2.038.038 AED |
| 2031-10 | 3.192.891 AED | 14.095 AED | 2.038.038 AED |
| 2031-11 | 3.213.434 AED | 14.133 AED | 2.038.038 AED |
| 2031-12 | 3.234.110 AED | 14.170 AED | 2.038.038 AED |
| 2032-01 | 3.254.918 AED | 14.208 AED | 2.038.038 AED |
| 2032-02 | 3.275.860 AED | 14.246 AED | 2.038.038 AED |
| 2032-03 | 3.296.937 AED | 14.283 AED | 2.038.038 AED |
| 2032-04 | 3.318.150 AED | 14.321 AED | 2.038.038 AED |
| 2032-05 | 3.339.499 AED | 14.359 AED | 2.038.038 AED |
| 2032-06 | 3.360.985 AED | 14.397 AED | 2.038.038 AED |
| 2032-07 | 3.382.610 AED | 14.436 AED | 2.038.038 AED |
| 2032-08 | 3.404.374 AED | 14.474 AED | 2.038.038 AED |
| 2032-09 | 3.426.278 AED | 14.512 AED | 2.038.038 AED |
| 2032-10 | 3.448.323 AED | 14.551 AED | 2.038.038 AED |
| 2032-11 | 3.470.509 AED | 14.589 AED | 2.038.038 AED |
| 2032-12 | 3.492.838 AED | 14.628 AED | 2.038.038 AED |
| 2033-01 | 3.515.312 AED | 14.667 AED | 2.038.038 AED |
| 2033-02 | 3.537.929 AED | 14.706 AED | 2.038.038 AED |
| 2033-03 | 3.560.692 AED | 14.744 AED | 2.038.038 AED |
| 2033-04 | 3.583.602 AED | 14.784 AED | 2.038.038 AED |
| 2033-05 | 3.606.659 AED | 14.823 AED | 2.038.038 AED |
| 2033-06 | 3.629.864 AED | 14.862 AED | 2.038.038 AED |
| 2033-07 | 3.653.219 AED | 14.901 AED | 2.038.038 AED |
| 2033-08 | 3.676.724 AED | 14.941 AED | 2.038.038 AED |
| 2033-09 | 3.700.380 AED | 14.980 AED | 2.038.038 AED |
| 2033-10 | 3.724.188 AED | 15.020 AED | 2.038.038 AED |
| 2033-11 | 3.748.150 AED | 15.060 AED | 2.038.038 AED |
| 2033-12 | 3.772.266 AED | 15.099 AED | 2.038.038 AED |
| 2034-01 | 3.796.536 AED | 15.139 AED | 2.038.038 AED |
| 2034-02 | 3.820.964 AED | 15.179 AED | 2.038.038 AED |
| 2034-03 | 3.845.548 AED | 15.219 AED | 2.038.038 AED |
| 2034-04 | 3.870.290 AED | 15.260 AED | 2.038.038 AED |
| 2034-05 | 3.895.192 AED | 15.300 AED | 2.038.038 AED |
| 2034-06 | 3.920.253 AED | 15.340 AED | 2.038.038 AED |
| 2034-07 | 3.945.476 AED | 15.381 AED | 2.038.038 AED |
| 2034-08 | 3.970.862 AED | 15.421 AED | 2.038.038 AED |
| 2034-09 | 3.996.410 AED | 15.462 AED | 2.038.038 AED |
| 2034-10 | 4.022.123 AED | 15.503 AED | 2.038.038 AED |
| 2034-11 | 4.048.002 AED | 15.544 AED | 2.038.038 AED |
| 2034-12 | 4.074.047 AED | 15.585 AED | 2.038.038 AED |
| 2035-01 | 4.100.259 AED | 15.626 AED | 2.038.038 AED |
| 2035-02 | 4.126.641 AED | 15.667 AED | 2.038.038 AED |
| 2035-03 | 4.153.192 AED | 15.708 AED | 2.038.038 AED |
| 2035-04 | 4.179.913 AED | 15.750 AED | 2.038.038 AED |
| 2035-05 | 4.206.807 AED | 15.791 AED | 2.038.038 AED |
| 2035-06 | 4.233.874 AED | 15.833 AED | 2.038.038 AED |
| 2035-07 | 4.261.115 AED | 15.875 AED | 2.038.038 AED |
| 2035-08 | 4.288.531 AED | 15.917 AED | 2.038.038 AED |
| 2035-09 | 4.316.123 AED | 15.958 AED | 2.038.038 AED |
| 2035-10 | 4.343.893 AED | 16.001 AED | 2.038.038 AED |
| 2035-11 | 4.371.842 AED | 16.043 AED | 2.038.038 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.038.038 AED | 0 AED | 407.607 AED |
| 2026 | 2.201.081 AED | 0 AED | 611.411 AED |
| 2027 | 2.377.167 AED | 0 AED | 815.215 AED |
| 2028 | 2.567.340 AED | 0 AED | 1.834.234 AED |
| 2029 | 2.772.728 AED | 157.221 AED | 2.038.038 AED |
| 2030 | 2.994.546 AED | 162.328 AED | 2.038.038 AED |
| 2031 | 3.234.110 AED | 167.589 AED | 2.038.038 AED |
| 2032 | 3.492.838 AED | 173.004 AED | 2.038.038 AED |
| 2033 | 3.772.266 AED | 178.587 AED | 2.038.038 AED |
| 2034 | 4.074.047 AED | 184.333 AED | 2.038.038 AED |
Additional Acquisition Costs
| DLD fee (4%) | 81,522 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 85,722 AED |
Price Range:
From price: 4,590,864 AED
Sizes:
From sqft: 1,913 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 367,269.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 28,695 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,590,864 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 459,086 AED |
| 2025-12-15 | Until Handover | 10.0 | 459,086 AED |
| 2026-11-15 | Until Handover | 10.0 | 459,086 AED |
| 2027-11-15 | Until Handover | 10.0 | 459,086 AED |
| 2028-11-15 | Until Handover | 10.0 | 459,086 AED |
| 2028-12-31 | At Handover | 40.0 | 1,836,346 AED |
| 2029-05-15 | Until Handover | 10.0 | 459,086 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 918,173 AED |
| 2026 | 459,086 AED |
| 2027 | 459,086 AED |
| 2028 | 2,295,432 AED |
| 2029 | 459,086 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 4.590.864 AED | 0 AED | 918.172 AED |
| 2026-01 | 4.620.401 AED | 0 AED | 918.172 AED |
| 2026-02 | 4.650.129 AED | 0 AED | 918.172 AED |
| 2026-03 | 4.680.048 AED | 0 AED | 918.172 AED |
| 2026-04 | 4.710.160 AED | 0 AED | 918.172 AED |
| 2026-05 | 4.740.465 AED | 0 AED | 918.172 AED |
| 2026-06 | 4.770.965 AED | 0 AED | 918.172 AED |
| 2026-07 | 4.801.662 AED | 0 AED | 918.172 AED |
| 2026-08 | 4.832.556 AED | 0 AED | 918.172 AED |
| 2026-09 | 4.863.649 AED | 0 AED | 918.172 AED |
| 2026-10 | 4.894.942 AED | 0 AED | 918.172 AED |
| 2026-11 | 4.926.436 AED | 0 AED | 1.377.259 AED |
| 2026-12 | 4.958.133 AED | 0 AED | 1.377.259 AED |
| 2027-01 | 4.990.033 AED | 0 AED | 1.377.259 AED |
| 2027-02 | 5.022.139 AED | 0 AED | 1.377.259 AED |
| 2027-03 | 5.054.452 AED | 0 AED | 1.377.259 AED |
| 2027-04 | 5.086.973 AED | 0 AED | 1.377.259 AED |
| 2027-05 | 5.119.702 AED | 0 AED | 1.377.259 AED |
| 2027-06 | 5.152.643 AED | 0 AED | 1.377.259 AED |
| 2027-07 | 5.185.795 AED | 0 AED | 1.377.259 AED |
| 2027-08 | 5.219.160 AED | 0 AED | 1.377.259 AED |
| 2027-09 | 5.252.741 AED | 0 AED | 1.377.259 AED |
| 2027-10 | 5.286.537 AED | 0 AED | 1.377.259 AED |
| 2027-11 | 5.320.551 AED | 0 AED | 1.836.345 AED |
| 2027-12 | 5.354.783 AED | 0 AED | 1.836.345 AED |
| 2028-01 | 5.389.236 AED | 0 AED | 1.836.345 AED |
| 2028-02 | 5.423.911 AED | 0 AED | 1.836.345 AED |
| 2028-03 | 5.458.808 AED | 0 AED | 1.836.345 AED |
| 2028-04 | 5.493.930 AED | 0 AED | 1.836.345 AED |
| 2028-05 | 5.529.278 AED | 0 AED | 1.836.345 AED |
| 2028-06 | 5.564.854 AED | 0 AED | 1.836.345 AED |
| 2028-07 | 5.600.658 AED | 0 AED | 1.836.345 AED |
| 2028-08 | 5.636.693 AED | 0 AED | 1.836.345 AED |
| 2028-09 | 5.672.960 AED | 0 AED | 1.836.345 AED |
| 2028-10 | 5.709.460 AED | 0 AED | 1.836.345 AED |
| 2028-11 | 5.746.195 AED | 0 AED | 2.295.432 AED |
| 2028-12 | 5.783.166 AED | 0 AED | 4.131.777 AED |
| 2029-01 | 5.820.375 AED | 29.132 AED | 4.131.777 AED |
| 2029-02 | 5.857.824 AED | 29.210 AED | 4.131.777 AED |
| 2029-03 | 5.895.513 AED | 29.288 AED | 4.131.777 AED |
| 2029-04 | 5.933.445 AED | 29.366 AED | 4.131.777 AED |
| 2029-05 | 5.971.621 AED | 29.444 AED | 4.590.864 AED |
| 2029-06 | 6.010.042 AED | 29.523 AED | 4.590.864 AED |
| 2029-07 | 6.048.711 AED | 29.602 AED | 4.590.864 AED |
| 2029-08 | 6.087.629 AED | 29.680 AED | 4.590.864 AED |
| 2029-09 | 6.126.797 AED | 29.760 AED | 4.590.864 AED |
| 2029-10 | 6.166.217 AED | 29.839 AED | 4.590.864 AED |
| 2029-11 | 6.205.890 AED | 29.918 AED | 4.590.864 AED |
| 2029-12 | 6.245.819 AED | 29.998 AED | 4.590.864 AED |
| 2030-01 | 6.286.005 AED | 30.078 AED | 4.590.864 AED |
| 2030-02 | 6.326.449 AED | 30.158 AED | 4.590.864 AED |
| 2030-03 | 6.367.154 AED | 30.238 AED | 4.590.864 AED |
| 2030-04 | 6.408.120 AED | 30.319 AED | 4.590.864 AED |
| 2030-05 | 6.449.351 AED | 30.399 AED | 4.590.864 AED |
| 2030-06 | 6.490.846 AED | 30.480 AED | 4.590.864 AED |
| 2030-07 | 6.532.608 AED | 30.561 AED | 4.590.864 AED |
| 2030-08 | 6.574.639 AED | 30.643 AED | 4.590.864 AED |
| 2030-09 | 6.616.941 AED | 30.724 AED | 4.590.864 AED |
| 2030-10 | 6.659.514 AED | 30.806 AED | 4.590.864 AED |
| 2030-11 | 6.702.362 AED | 30.888 AED | 4.590.864 AED |
| 2030-12 | 6.745.485 AED | 30.970 AED | 4.590.864 AED |
| 2031-01 | 6.788.886 AED | 31.052 AED | 4.590.864 AED |
| 2031-02 | 6.832.565 AED | 31.134 AED | 4.590.864 AED |
| 2031-03 | 6.876.526 AED | 31.217 AED | 4.590.864 AED |
| 2031-04 | 6.920.770 AED | 31.300 AED | 4.590.864 AED |
| 2031-05 | 6.965.299 AED | 31.383 AED | 4.590.864 AED |
| 2031-06 | 7.010.114 AED | 31.466 AED | 4.590.864 AED |
| 2031-07 | 7.055.217 AED | 31.550 AED | 4.590.864 AED |
| 2031-08 | 7.100.610 AED | 31.634 AED | 4.590.864 AED |
| 2031-09 | 7.146.296 AED | 31.718 AED | 4.590.864 AED |
| 2031-10 | 7.192.275 AED | 31.802 AED | 4.590.864 AED |
| 2031-11 | 7.238.551 AED | 31.886 AED | 4.590.864 AED |
| 2031-12 | 7.285.124 AED | 31.971 AED | 4.590.864 AED |
| 2032-01 | 7.331.996 AED | 32.055 AED | 4.590.864 AED |
| 2032-02 | 7.379.171 AED | 32.140 AED | 4.590.864 AED |
| 2032-03 | 7.426.649 AED | 32.225 AED | 4.590.864 AED |
| 2032-04 | 7.474.432 AED | 32.311 AED | 4.590.864 AED |
| 2032-05 | 7.522.523 AED | 32.396 AED | 4.590.864 AED |
| 2032-06 | 7.570.923 AED | 32.482 AED | 4.590.864 AED |
| 2032-07 | 7.619.634 AED | 32.568 AED | 4.590.864 AED |
| 2032-08 | 7.668.659 AED | 32.654 AED | 4.590.864 AED |
| 2032-09 | 7.718.000 AED | 32.741 AED | 4.590.864 AED |
| 2032-10 | 7.767.657 AED | 32.827 AED | 4.590.864 AED |
| 2032-11 | 7.817.635 AED | 32.914 AED | 4.590.864 AED |
| 2032-12 | 7.867.934 AED | 33.001 AED | 4.590.864 AED |
| 2033-01 | 7.918.556 AED | 33.089 AED | 4.590.864 AED |
| 2033-02 | 7.969.504 AED | 33.176 AED | 4.590.864 AED |
| 2033-03 | 8.020.780 AED | 33.264 AED | 4.590.864 AED |
| 2033-04 | 8.072.386 AED | 33.352 AED | 4.590.864 AED |
| 2033-05 | 8.124.324 AED | 33.440 AED | 4.590.864 AED |
| 2033-06 | 8.176.597 AED | 33.528 AED | 4.590.864 AED |
| 2033-07 | 8.229.205 AED | 33.617 AED | 4.590.864 AED |
| 2033-08 | 8.282.152 AED | 33.706 AED | 4.590.864 AED |
| 2033-09 | 8.335.440 AED | 33.795 AED | 4.590.864 AED |
| 2033-10 | 8.389.070 AED | 33.884 AED | 4.590.864 AED |
| 2033-11 | 8.443.046 AED | 33.974 AED | 4.590.864 AED |
| 2033-12 | 8.497.368 AED | 34.063 AED | 4.590.864 AED |
| 2034-01 | 8.552.041 AED | 34.153 AED | 4.590.864 AED |
| 2034-02 | 8.607.065 AED | 34.243 AED | 4.590.864 AED |
| 2034-03 | 8.662.443 AED | 34.334 AED | 4.590.864 AED |
| 2034-04 | 8.718.177 AED | 34.424 AED | 4.590.864 AED |
| 2034-05 | 8.774.270 AED | 34.515 AED | 4.590.864 AED |
| 2034-06 | 8.830.724 AED | 34.606 AED | 4.590.864 AED |
| 2034-07 | 8.887.541 AED | 34.697 AED | 4.590.864 AED |
| 2034-08 | 8.944.724 AED | 34.789 AED | 4.590.864 AED |
| 2034-09 | 9.002.275 AED | 34.880 AED | 4.590.864 AED |
| 2034-10 | 9.060.196 AED | 34.972 AED | 4.590.864 AED |
| 2034-11 | 9.118.489 AED | 35.064 AED | 4.590.864 AED |
| 2034-12 | 9.177.158 AED | 35.157 AED | 4.590.864 AED |
| 2035-01 | 9.236.204 AED | 35.249 AED | 4.590.864 AED |
| 2035-02 | 9.295.630 AED | 35.342 AED | 4.590.864 AED |
| 2035-03 | 9.355.438 AED | 35.435 AED | 4.590.864 AED |
| 2035-04 | 9.415.632 AED | 35.529 AED | 4.590.864 AED |
| 2035-05 | 9.476.212 AED | 35.622 AED | 4.590.864 AED |
| 2035-06 | 9.537.182 AED | 35.716 AED | 4.590.864 AED |
| 2035-07 | 9.598.545 AED | 35.810 AED | 4.590.864 AED |
| 2035-08 | 9.660.302 AED | 35.904 AED | 4.590.864 AED |
| 2035-09 | 9.722.457 AED | 35.999 AED | 4.590.864 AED |
| 2035-10 | 9.785.011 AED | 36.093 AED | 4.590.864 AED |
| 2035-11 | 9.847.968 AED | 36.188 AED | 4.590.864 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 4.590.864 AED | 0 AED | 918.172 AED |
| 2026 | 4.958.133 AED | 0 AED | 1.377.259 AED |
| 2027 | 5.354.783 AED | 0 AED | 1.836.345 AED |
| 2028 | 5.783.166 AED | 0 AED | 4.131.777 AED |
| 2029 | 6.245.819 AED | 354.760 AED | 4.590.864 AED |
| 2030 | 6.745.485 AED | 366.264 AED | 4.590.864 AED |
| 2031 | 7.285.124 AED | 378.113 AED | 4.590.864 AED |
| 2032 | 7.867.934 AED | 390.314 AED | 4.590.864 AED |
| 2033 | 8.497.368 AED | 402.888 AED | 4.590.864 AED |
| 2034 | 9.177.158 AED | 415.834 AED | 4.590.864 AED |
Additional Acquisition Costs
| DLD fee (4%) | 183,635 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 187,835 AED |
Price Range:
From price: 2,659,777 AED
Sizes:
From sqft: 1,132 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 212,782.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 16,980 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,659,777 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 265,978 AED |
| 2025-12-15 | Until Handover | 10.0 | 265,978 AED |
| 2026-11-15 | Until Handover | 10.0 | 265,978 AED |
| 2027-11-15 | Until Handover | 10.0 | 265,978 AED |
| 2028-11-15 | Until Handover | 10.0 | 265,978 AED |
| 2028-12-31 | At Handover | 40.0 | 1,063,911 AED |
| 2029-05-15 | Until Handover | 10.0 | 265,978 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 531,955 AED |
| 2026 | 265,978 AED |
| 2027 | 265,978 AED |
| 2028 | 1,329,889 AED |
| 2029 | 265,978 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.659.777 AED | 0 AED | 531.955 AED |
| 2026-01 | 2.676.890 AED | 0 AED | 531.955 AED |
| 2026-02 | 2.694.113 AED | 0 AED | 531.955 AED |
| 2026-03 | 2.711.447 AED | 0 AED | 531.955 AED |
| 2026-04 | 2.728.892 AED | 0 AED | 531.955 AED |
| 2026-05 | 2.746.450 AED | 0 AED | 531.955 AED |
| 2026-06 | 2.764.121 AED | 0 AED | 531.955 AED |
| 2026-07 | 2.781.905 AED | 0 AED | 531.955 AED |
| 2026-08 | 2.799.804 AED | 0 AED | 531.955 AED |
| 2026-09 | 2.817.818 AED | 0 AED | 531.955 AED |
| 2026-10 | 2.835.948 AED | 0 AED | 531.955 AED |
| 2026-11 | 2.854.195 AED | 0 AED | 797.933 AED |
| 2026-12 | 2.872.559 AED | 0 AED | 797.933 AED |
| 2027-01 | 2.891.041 AED | 0 AED | 797.933 AED |
| 2027-02 | 2.909.642 AED | 0 AED | 797.933 AED |
| 2027-03 | 2.928.363 AED | 0 AED | 797.933 AED |
| 2027-04 | 2.947.204 AED | 0 AED | 797.933 AED |
| 2027-05 | 2.966.166 AED | 0 AED | 797.933 AED |
| 2027-06 | 2.985.251 AED | 0 AED | 797.933 AED |
| 2027-07 | 3.004.458 AED | 0 AED | 797.933 AED |
| 2027-08 | 3.023.789 AED | 0 AED | 797.933 AED |
| 2027-09 | 3.043.244 AED | 0 AED | 797.933 AED |
| 2027-10 | 3.062.824 AED | 0 AED | 797.933 AED |
| 2027-11 | 3.082.530 AED | 0 AED | 1.063.910 AED |
| 2027-12 | 3.102.363 AED | 0 AED | 1.063.910 AED |
| 2028-01 | 3.122.324 AED | 0 AED | 1.063.910 AED |
| 2028-02 | 3.142.413 AED | 0 AED | 1.063.910 AED |
| 2028-03 | 3.162.632 AED | 0 AED | 1.063.910 AED |
| 2028-04 | 3.182.980 AED | 0 AED | 1.063.910 AED |
| 2028-05 | 3.203.459 AED | 0 AED | 1.063.910 AED |
| 2028-06 | 3.224.071 AED | 0 AED | 1.063.910 AED |
| 2028-07 | 3.244.814 AED | 0 AED | 1.063.910 AED |
| 2028-08 | 3.265.692 AED | 0 AED | 1.063.910 AED |
| 2028-09 | 3.286.703 AED | 0 AED | 1.063.910 AED |
| 2028-10 | 3.307.850 AED | 0 AED | 1.063.910 AED |
| 2028-11 | 3.329.133 AED | 0 AED | 1.329.888 AED |
| 2028-12 | 3.350.553 AED | 0 AED | 2.393.799 AED |
| 2029-01 | 3.372.110 AED | 16.848 AED | 2.393.799 AED |
| 2029-02 | 3.393.806 AED | 16.893 AED | 2.393.799 AED |
| 2029-03 | 3.415.642 AED | 16.938 AED | 2.393.799 AED |
| 2029-04 | 3.437.619 AED | 16.984 AED | 2.393.799 AED |
| 2029-05 | 3.459.736 AED | 17.029 AED | 2.659.777 AED |
| 2029-06 | 3.481.996 AED | 17.075 AED | 2.659.777 AED |
| 2029-07 | 3.504.400 AED | 17.120 AED | 2.659.777 AED |
| 2029-08 | 3.526.947 AED | 17.166 AED | 2.659.777 AED |
| 2029-09 | 3.549.639 AED | 17.212 AED | 2.659.777 AED |
| 2029-10 | 3.572.478 AED | 17.258 AED | 2.659.777 AED |
| 2029-11 | 3.595.463 AED | 17.304 AED | 2.659.777 AED |
| 2029-12 | 3.618.597 AED | 17.350 AED | 2.659.777 AED |
| 2030-01 | 3.641.879 AED | 17.396 AED | 2.659.777 AED |
| 2030-02 | 3.665.311 AED | 17.443 AED | 2.659.777 AED |
| 2030-03 | 3.688.894 AED | 17.489 AED | 2.659.777 AED |
| 2030-04 | 3.712.628 AED | 17.536 AED | 2.659.777 AED |
| 2030-05 | 3.736.515 AED | 17.582 AED | 2.659.777 AED |
| 2030-06 | 3.760.556 AED | 17.629 AED | 2.659.777 AED |
| 2030-07 | 3.784.752 AED | 17.676 AED | 2.659.777 AED |
| 2030-08 | 3.809.103 AED | 17.723 AED | 2.659.777 AED |
| 2030-09 | 3.833.611 AED | 17.771 AED | 2.659.777 AED |
| 2030-10 | 3.858.276 AED | 17.818 AED | 2.659.777 AED |
| 2030-11 | 3.883.101 AED | 17.865 AED | 2.659.777 AED |
| 2030-12 | 3.908.085 AED | 17.913 AED | 2.659.777 AED |
| 2031-01 | 3.933.229 AED | 17.961 AED | 2.659.777 AED |
| 2031-02 | 3.958.536 AED | 18.008 AED | 2.659.777 AED |
| 2031-03 | 3.984.005 AED | 18.056 AED | 2.659.777 AED |
| 2031-04 | 4.009.638 AED | 18.104 AED | 2.659.777 AED |
| 2031-05 | 4.035.436 AED | 18.152 AED | 2.659.777 AED |
| 2031-06 | 4.061.401 AED | 18.201 AED | 2.659.777 AED |
| 2031-07 | 4.087.532 AED | 18.249 AED | 2.659.777 AED |
| 2031-08 | 4.113.831 AED | 18.298 AED | 2.659.777 AED |
| 2031-09 | 4.140.300 AED | 18.346 AED | 2.659.777 AED |
| 2031-10 | 4.166.938 AED | 18.395 AED | 2.659.777 AED |
| 2031-11 | 4.193.749 AED | 18.444 AED | 2.659.777 AED |
| 2031-12 | 4.220.731 AED | 18.493 AED | 2.659.777 AED |
| 2032-01 | 4.247.888 AED | 18.542 AED | 2.659.777 AED |
| 2032-02 | 4.275.219 AED | 18.591 AED | 2.659.777 AED |
| 2032-03 | 4.302.726 AED | 18.640 AED | 2.659.777 AED |
| 2032-04 | 4.330.409 AED | 18.690 AED | 2.659.777 AED |
| 2032-05 | 4.358.271 AED | 18.739 AED | 2.659.777 AED |
| 2032-06 | 4.386.313 AED | 18.789 AED | 2.659.777 AED |
| 2032-07 | 4.414.534 AED | 18.839 AED | 2.659.777 AED |
| 2032-08 | 4.442.938 AED | 18.889 AED | 2.659.777 AED |
| 2032-09 | 4.471.524 AED | 18.939 AED | 2.659.777 AED |
| 2032-10 | 4.500.294 AED | 18.989 AED | 2.659.777 AED |
| 2032-11 | 4.529.249 AED | 19.040 AED | 2.659.777 AED |
| 2032-12 | 4.558.390 AED | 19.090 AED | 2.659.777 AED |
| 2033-01 | 4.587.719 AED | 19.141 AED | 2.659.777 AED |
| 2033-02 | 4.617.236 AED | 19.191 AED | 2.659.777 AED |
| 2033-03 | 4.646.944 AED | 19.242 AED | 2.659.777 AED |
| 2033-04 | 4.676.842 AED | 19.293 AED | 2.659.777 AED |
| 2033-05 | 4.706.933 AED | 19.344 AED | 2.659.777 AED |
| 2033-06 | 4.737.218 AED | 19.395 AED | 2.659.777 AED |
| 2033-07 | 4.767.697 AED | 19.447 AED | 2.659.777 AED |
| 2033-08 | 4.798.373 AED | 19.498 AED | 2.659.777 AED |
| 2033-09 | 4.829.246 AED | 19.550 AED | 2.659.777 AED |
| 2033-10 | 4.860.317 AED | 19.601 AED | 2.659.777 AED |
| 2033-11 | 4.891.588 AED | 19.653 AED | 2.659.777 AED |
| 2033-12 | 4.923.061 AED | 19.705 AED | 2.659.777 AED |
| 2034-01 | 4.954.736 AED | 19.757 AED | 2.659.777 AED |
| 2034-02 | 4.986.615 AED | 19.809 AED | 2.659.777 AED |
| 2034-03 | 5.018.699 AED | 19.862 AED | 2.659.777 AED |
| 2034-04 | 5.050.990 AED | 19.914 AED | 2.659.777 AED |
| 2034-05 | 5.083.488 AED | 19.967 AED | 2.659.777 AED |
| 2034-06 | 5.116.195 AED | 20.020 AED | 2.659.777 AED |
| 2034-07 | 5.149.113 AED | 20.072 AED | 2.659.777 AED |
| 2034-08 | 5.182.243 AED | 20.125 AED | 2.659.777 AED |
| 2034-09 | 5.215.585 AED | 20.179 AED | 2.659.777 AED |
| 2034-10 | 5.249.142 AED | 20.232 AED | 2.659.777 AED |
| 2034-11 | 5.282.916 AED | 20.285 AED | 2.659.777 AED |
| 2034-12 | 5.316.906 AED | 20.339 AED | 2.659.777 AED |
| 2035-01 | 5.351.115 AED | 20.392 AED | 2.659.777 AED |
| 2035-02 | 5.385.544 AED | 20.446 AED | 2.659.777 AED |
| 2035-03 | 5.420.195 AED | 20.500 AED | 2.659.777 AED |
| 2035-04 | 5.455.069 AED | 20.554 AED | 2.659.777 AED |
| 2035-05 | 5.490.167 AED | 20.608 AED | 2.659.777 AED |
| 2035-06 | 5.525.491 AED | 20.663 AED | 2.659.777 AED |
| 2035-07 | 5.561.042 AED | 20.717 AED | 2.659.777 AED |
| 2035-08 | 5.596.822 AED | 20.772 AED | 2.659.777 AED |
| 2035-09 | 5.632.832 AED | 20.826 AED | 2.659.777 AED |
| 2035-10 | 5.669.074 AED | 20.881 AED | 2.659.777 AED |
| 2035-11 | 5.705.549 AED | 20.936 AED | 2.659.777 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.659.777 AED | 0 AED | 531.955 AED |
| 2026 | 2.872.559 AED | 0 AED | 797.933 AED |
| 2027 | 3.102.363 AED | 0 AED | 1.063.910 AED |
| 2028 | 3.350.553 AED | 0 AED | 2.393.799 AED |
| 2029 | 3.618.597 AED | 205.177 AED | 2.659.777 AED |
| 2030 | 3.908.085 AED | 211.841 AED | 2.659.777 AED |
| 2031 | 4.220.731 AED | 218.707 AED | 2.659.777 AED |
| 2032 | 4.558.390 AED | 225.777 AED | 2.659.777 AED |
| 2033 | 4.923.061 AED | 233.060 AED | 2.659.777 AED |
| 2034 | 5.316.906 AED | 240.561 AED | 2.659.777 AED |
Additional Acquisition Costs
| DLD fee (4%) | 106,391 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 110,591 AED |
Price Range:
From price: 3,975,375 AED
Sizes:
From sqft: 1,590 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 318,030.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 23,850 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,975,375 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 397,538 AED |
| 2025-12-15 | Until Handover | 10.0 | 397,538 AED |
| 2026-11-15 | Until Handover | 10.0 | 397,538 AED |
| 2027-11-15 | Until Handover | 10.0 | 397,538 AED |
| 2028-11-15 | Until Handover | 10.0 | 397,538 AED |
| 2028-12-31 | At Handover | 40.0 | 1,590,150 AED |
| 2029-05-15 | Until Handover | 10.0 | 397,538 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 795,075 AED |
| 2026 | 397,538 AED |
| 2027 | 397,538 AED |
| 2028 | 1,987,688 AED |
| 2029 | 397,538 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 3.975.375 AED | 0 AED | 795.075 AED |
| 2026-01 | 4.000.952 AED | 0 AED | 795.075 AED |
| 2026-02 | 4.026.694 AED | 0 AED | 795.075 AED |
| 2026-03 | 4.052.602 AED | 0 AED | 795.075 AED |
| 2026-04 | 4.078.677 AED | 0 AED | 795.075 AED |
| 2026-05 | 4.104.919 AED | 0 AED | 795.075 AED |
| 2026-06 | 4.131.330 AED | 0 AED | 795.075 AED |
| 2026-07 | 4.157.911 AED | 0 AED | 795.075 AED |
| 2026-08 | 4.184.664 AED | 0 AED | 795.075 AED |
| 2026-09 | 4.211.588 AED | 0 AED | 795.075 AED |
| 2026-10 | 4.238.685 AED | 0 AED | 795.075 AED |
| 2026-11 | 4.265.957 AED | 0 AED | 1.192.612 AED |
| 2026-12 | 4.293.405 AED | 0 AED | 1.192.612 AED |
| 2027-01 | 4.321.028 AED | 0 AED | 1.192.612 AED |
| 2027-02 | 4.348.830 AED | 0 AED | 1.192.612 AED |
| 2027-03 | 4.376.811 AED | 0 AED | 1.192.612 AED |
| 2027-04 | 4.404.971 AED | 0 AED | 1.192.612 AED |
| 2027-05 | 4.433.313 AED | 0 AED | 1.192.612 AED |
| 2027-06 | 4.461.837 AED | 0 AED | 1.192.612 AED |
| 2027-07 | 4.490.544 AED | 0 AED | 1.192.612 AED |
| 2027-08 | 4.519.437 AED | 0 AED | 1.192.612 AED |
| 2027-09 | 4.548.515 AED | 0 AED | 1.192.612 AED |
| 2027-10 | 4.577.780 AED | 0 AED | 1.192.612 AED |
| 2027-11 | 4.607.234 AED | 0 AED | 1.590.150 AED |
| 2027-12 | 4.636.877 AED | 0 AED | 1.590.150 AED |
| 2028-01 | 4.666.711 AED | 0 AED | 1.590.150 AED |
| 2028-02 | 4.696.736 AED | 0 AED | 1.590.150 AED |
| 2028-03 | 4.726.955 AED | 0 AED | 1.590.150 AED |
| 2028-04 | 4.757.369 AED | 0 AED | 1.590.150 AED |
| 2028-05 | 4.787.978 AED | 0 AED | 1.590.150 AED |
| 2028-06 | 4.818.784 AED | 0 AED | 1.590.150 AED |
| 2028-07 | 4.849.788 AED | 0 AED | 1.590.150 AED |
| 2028-08 | 4.880.992 AED | 0 AED | 1.590.150 AED |
| 2028-09 | 4.912.396 AED | 0 AED | 1.590.150 AED |
| 2028-10 | 4.944.003 AED | 0 AED | 1.590.150 AED |
| 2028-11 | 4.975.813 AED | 0 AED | 1.987.687 AED |
| 2028-12 | 5.007.827 AED | 0 AED | 3.577.837 AED |
| 2029-01 | 5.040.048 AED | 25.310 AED | 3.577.837 AED |
| 2029-02 | 5.072.475 AED | 25.377 AED | 3.577.837 AED |
| 2029-03 | 5.105.112 AED | 25.444 AED | 3.577.837 AED |
| 2029-04 | 5.137.958 AED | 25.512 AED | 3.577.837 AED |
| 2029-05 | 5.171.016 AED | 25.580 AED | 3.975.375 AED |
| 2029-06 | 5.204.287 AED | 25.648 AED | 3.975.375 AED |
| 2029-07 | 5.237.771 AED | 25.716 AED | 3.975.375 AED |
| 2029-08 | 5.271.471 AED | 25.784 AED | 3.975.375 AED |
| 2029-09 | 5.305.388 AED | 25.853 AED | 3.975.375 AED |
| 2029-10 | 5.339.523 AED | 25.921 AED | 3.975.375 AED |
| 2029-11 | 5.373.878 AED | 25.990 AED | 3.975.375 AED |
| 2029-12 | 5.408.453 AED | 26.059 AED | 3.975.375 AED |
| 2030-01 | 5.443.251 AED | 26.129 AED | 3.975.375 AED |
| 2030-02 | 5.478.274 AED | 26.198 AED | 3.975.375 AED |
| 2030-03 | 5.513.521 AED | 26.267 AED | 3.975.375 AED |
| 2030-04 | 5.548.995 AED | 26.337 AED | 3.975.375 AED |
| 2030-05 | 5.584.697 AED | 26.407 AED | 3.975.375 AED |
| 2030-06 | 5.620.630 AED | 26.477 AED | 3.975.375 AED |
| 2030-07 | 5.656.793 AED | 26.547 AED | 3.975.375 AED |
| 2030-08 | 5.693.189 AED | 26.618 AED | 3.975.375 AED |
| 2030-09 | 5.729.819 AED | 26.688 AED | 3.975.375 AED |
| 2030-10 | 5.766.685 AED | 26.759 AED | 3.975.375 AED |
| 2030-11 | 5.803.788 AED | 26.830 AED | 3.975.375 AED |
| 2030-12 | 5.841.130 AED | 26.901 AED | 3.975.375 AED |
| 2031-01 | 5.878.712 AED | 26.972 AED | 3.975.375 AED |
| 2031-02 | 5.916.535 AED | 27.043 AED | 3.975.375 AED |
| 2031-03 | 5.954.603 AED | 27.115 AED | 3.975.375 AED |
| 2031-04 | 5.992.915 AED | 27.187 AED | 3.975.375 AED |
| 2031-05 | 6.031.473 AED | 27.259 AED | 3.975.375 AED |
| 2031-06 | 6.070.280 AED | 27.331 AED | 3.975.375 AED |
| 2031-07 | 6.109.336 AED | 27.403 AED | 3.975.375 AED |
| 2031-08 | 6.148.644 AED | 27.476 AED | 3.975.375 AED |
| 2031-09 | 6.188.205 AED | 27.548 AED | 3.975.375 AED |
| 2031-10 | 6.228.020 AED | 27.621 AED | 3.975.375 AED |
| 2031-11 | 6.268.091 AED | 27.694 AED | 3.975.375 AED |
| 2031-12 | 6.308.420 AED | 27.767 AED | 3.975.375 AED |
| 2032-01 | 6.349.009 AED | 27.841 AED | 3.975.375 AED |
| 2032-02 | 6.389.858 AED | 27.914 AED | 3.975.375 AED |
| 2032-03 | 6.430.971 AED | 27.988 AED | 3.975.375 AED |
| 2032-04 | 6.472.348 AED | 28.062 AED | 3.975.375 AED |
| 2032-05 | 6.513.991 AED | 28.136 AED | 3.975.375 AED |
| 2032-06 | 6.555.902 AED | 28.210 AED | 3.975.375 AED |
| 2032-07 | 6.598.083 AED | 28.285 AED | 3.975.375 AED |
| 2032-08 | 6.640.536 AED | 28.360 AED | 3.975.375 AED |
| 2032-09 | 6.683.261 AED | 28.434 AED | 3.975.375 AED |
| 2032-10 | 6.726.261 AED | 28.509 AED | 3.975.375 AED |
| 2032-11 | 6.769.538 AED | 28.585 AED | 3.975.375 AED |
| 2032-12 | 6.813.094 AED | 28.660 AED | 3.975.375 AED |
| 2033-01 | 6.856.929 AED | 28.736 AED | 3.975.375 AED |
| 2033-02 | 6.901.047 AED | 28.811 AED | 3.975.375 AED |
| 2033-03 | 6.945.449 AED | 28.887 AED | 3.975.375 AED |
| 2033-04 | 6.990.136 AED | 28.964 AED | 3.975.375 AED |
| 2033-05 | 7.035.111 AED | 29.040 AED | 3.975.375 AED |
| 2033-06 | 7.080.375 AED | 29.116 AED | 3.975.375 AED |
| 2033-07 | 7.125.930 AED | 29.193 AED | 3.975.375 AED |
| 2033-08 | 7.171.778 AED | 29.270 AED | 3.975.375 AED |
| 2033-09 | 7.217.922 AED | 29.347 AED | 3.975.375 AED |
| 2033-10 | 7.264.362 AED | 29.424 AED | 3.975.375 AED |
| 2033-11 | 7.311.101 AED | 29.502 AED | 3.975.375 AED |
| 2033-12 | 7.358.141 AED | 29.580 AED | 3.975.375 AED |
| 2034-01 | 7.405.484 AED | 29.657 AED | 3.975.375 AED |
| 2034-02 | 7.453.131 AED | 29.735 AED | 3.975.375 AED |
| 2034-03 | 7.501.084 AED | 29.814 AED | 3.975.375 AED |
| 2034-04 | 7.549.347 AED | 29.892 AED | 3.975.375 AED |
| 2034-05 | 7.597.919 AED | 29.971 AED | 3.975.375 AED |
| 2034-06 | 7.646.805 AED | 30.050 AED | 3.975.375 AED |
| 2034-07 | 7.696.004 AED | 30.129 AED | 3.975.375 AED |
| 2034-08 | 7.745.521 AED | 30.208 AED | 3.975.375 AED |
| 2034-09 | 7.795.356 AED | 30.287 AED | 3.975.375 AED |
| 2034-10 | 7.845.511 AED | 30.367 AED | 3.975.375 AED |
| 2034-11 | 7.895.989 AED | 30.447 AED | 3.975.375 AED |
| 2034-12 | 7.946.793 AED | 30.527 AED | 3.975.375 AED |
| 2035-01 | 7.997.922 AED | 30.607 AED | 3.975.375 AED |
| 2035-02 | 8.049.381 AED | 30.687 AED | 3.975.375 AED |
| 2035-03 | 8.101.171 AED | 30.768 AED | 3.975.375 AED |
| 2035-04 | 8.153.294 AED | 30.848 AED | 3.975.375 AED |
| 2035-05 | 8.205.753 AED | 30.929 AED | 3.975.375 AED |
| 2035-06 | 8.258.549 AED | 31.011 AED | 3.975.375 AED |
| 2035-07 | 8.311.685 AED | 31.092 AED | 3.975.375 AED |
| 2035-08 | 8.365.162 AED | 31.174 AED | 3.975.375 AED |
| 2035-09 | 8.418.984 AED | 31.255 AED | 3.975.375 AED |
| 2035-10 | 8.473.152 AED | 31.337 AED | 3.975.375 AED |
| 2035-11 | 8.527.669 AED | 31.420 AED | 3.975.375 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 3.975.375 AED | 0 AED | 795.075 AED |
| 2026 | 4.293.405 AED | 0 AED | 1.192.612 AED |
| 2027 | 4.636.877 AED | 0 AED | 1.590.150 AED |
| 2028 | 5.007.827 AED | 0 AED | 3.577.837 AED |
| 2029 | 5.408.453 AED | 308.194 AED | 3.975.375 AED |
| 2030 | 5.841.130 AED | 318.158 AED | 3.975.375 AED |
| 2031 | 6.308.420 AED | 328.416 AED | 3.975.375 AED |
| 2032 | 6.813.094 AED | 338.984 AED | 3.975.375 AED |
| 2033 | 7.358.141 AED | 349.870 AED | 3.975.375 AED |
| 2034 | 7.946.793 AED | 361.084 AED | 3.975.375 AED |
Additional Acquisition Costs
| DLD fee (4%) | 159,015 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 163,215 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.