Project details:
Skyvue Stellar
Handover Date: 2029-03-31
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: 1,642,174 AED
Sizes:
From sqft: 626 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 131,374.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 9,390 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,642,174 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 164,217 AED |
| 2025-12-15 | Until Handover | 10.0 | 164,217 AED |
| 2026-11-15 | Until Handover | 10.0 | 164,217 AED |
| 2027-11-15 | Until Handover | 10.0 | 164,217 AED |
| 2028-11-15 | Until Handover | 10.0 | 164,217 AED |
| 2029-03-31 | At Handover | 40.0 | 656,870 AED |
| 2029-05-15 | Until Handover | 10.0 | 164,217 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 328,435 AED |
| 2026 | 164,217 AED |
| 2027 | 164,217 AED |
| 2028 | 164,217 AED |
| 2029 | 821,087 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.642.174 AED | 0 AED | 328.434 AED |
| 2026-01 | 1.652.739 AED | 0 AED | 328.434 AED |
| 2026-02 | 1.663.373 AED | 0 AED | 328.434 AED |
| 2026-03 | 1.674.075 AED | 0 AED | 328.434 AED |
| 2026-04 | 1.684.846 AED | 0 AED | 328.434 AED |
| 2026-05 | 1.695.687 AED | 0 AED | 328.434 AED |
| 2026-06 | 1.706.597 AED | 0 AED | 328.434 AED |
| 2026-07 | 1.717.577 AED | 0 AED | 328.434 AED |
| 2026-08 | 1.728.628 AED | 0 AED | 328.434 AED |
| 2026-09 | 1.739.750 AED | 0 AED | 328.434 AED |
| 2026-10 | 1.750.944 AED | 0 AED | 328.434 AED |
| 2026-11 | 1.762.209 AED | 0 AED | 492.652 AED |
| 2026-12 | 1.773.547 AED | 0 AED | 492.652 AED |
| 2027-01 | 1.784.958 AED | 0 AED | 492.652 AED |
| 2027-02 | 1.796.443 AED | 0 AED | 492.652 AED |
| 2027-03 | 1.808.001 AED | 0 AED | 492.652 AED |
| 2027-04 | 1.819.634 AED | 0 AED | 492.652 AED |
| 2027-05 | 1.831.342 AED | 0 AED | 492.652 AED |
| 2027-06 | 1.843.125 AED | 0 AED | 492.652 AED |
| 2027-07 | 1.854.983 AED | 0 AED | 492.652 AED |
| 2027-08 | 1.866.918 AED | 0 AED | 492.652 AED |
| 2027-09 | 1.878.930 AED | 0 AED | 492.652 AED |
| 2027-10 | 1.891.019 AED | 0 AED | 492.652 AED |
| 2027-11 | 1.903.186 AED | 0 AED | 656.869 AED |
| 2027-12 | 1.915.431 AED | 0 AED | 656.869 AED |
| 2028-01 | 1.927.755 AED | 0 AED | 656.869 AED |
| 2028-02 | 1.940.158 AED | 0 AED | 656.869 AED |
| 2028-03 | 1.952.641 AED | 0 AED | 656.869 AED |
| 2028-04 | 1.965.205 AED | 0 AED | 656.869 AED |
| 2028-05 | 1.977.849 AED | 0 AED | 656.869 AED |
| 2028-06 | 1.990.575 AED | 0 AED | 656.869 AED |
| 2028-07 | 2.003.382 AED | 0 AED | 656.869 AED |
| 2028-08 | 2.016.272 AED | 0 AED | 656.869 AED |
| 2028-09 | 2.029.245 AED | 0 AED | 656.869 AED |
| 2028-10 | 2.042.301 AED | 0 AED | 656.869 AED |
| 2028-11 | 2.055.441 AED | 0 AED | 821.087 AED |
| 2028-12 | 2.068.666 AED | 0 AED | 821.087 AED |
| 2029-01 | 2.081.976 AED | 0 AED | 821.087 AED |
| 2029-02 | 2.095.371 AED | 0 AED | 821.087 AED |
| 2029-03 | 2.108.853 AED | 0 AED | 1.477.956 AED |
| 2029-04 | 2.122.421 AED | 10.165 AED | 1.477.956 AED |
| 2029-05 | 2.136.077 AED | 10.165 AED | 1.642.174 AED |
| 2029-06 | 2.149.821 AED | 10.165 AED | 1.642.174 AED |
| 2029-07 | 2.163.653 AED | 10.165 AED | 1.642.174 AED |
| 2029-08 | 2.177.574 AED | 10.165 AED | 1.642.174 AED |
| 2029-09 | 2.191.584 AED | 10.165 AED | 1.642.174 AED |
| 2029-10 | 2.205.685 AED | 10.165 AED | 1.642.174 AED |
| 2029-11 | 2.219.876 AED | 10.165 AED | 1.642.174 AED |
| 2029-12 | 2.234.159 AED | 10.165 AED | 1.642.174 AED |
| 2030-01 | 2.248.534 AED | 10.493 AED | 1.642.174 AED |
| 2030-02 | 2.263.001 AED | 10.521 AED | 1.642.174 AED |
| 2030-03 | 2.277.561 AED | 10.549 AED | 1.642.174 AED |
| 2030-04 | 2.292.215 AED | 10.577 AED | 1.642.174 AED |
| 2030-05 | 2.306.963 AED | 10.605 AED | 1.642.174 AED |
| 2030-06 | 2.321.806 AED | 10.633 AED | 1.642.174 AED |
| 2030-07 | 2.336.745 AED | 10.661 AED | 1.642.174 AED |
| 2030-08 | 2.351.780 AED | 10.689 AED | 1.642.174 AED |
| 2030-09 | 2.366.911 AED | 10.718 AED | 1.642.174 AED |
| 2030-10 | 2.382.140 AED | 10.746 AED | 1.642.174 AED |
| 2030-11 | 2.397.466 AED | 10.774 AED | 1.642.174 AED |
| 2030-12 | 2.412.892 AED | 10.803 AED | 1.642.174 AED |
| 2031-01 | 2.428.416 AED | 10.832 AED | 1.642.174 AED |
| 2031-02 | 2.444.041 AED | 10.860 AED | 1.642.174 AED |
| 2031-03 | 2.459.766 AED | 10.889 AED | 1.642.174 AED |
| 2031-04 | 2.475.592 AED | 10.918 AED | 1.642.174 AED |
| 2031-05 | 2.491.520 AED | 10.947 AED | 1.642.174 AED |
| 2031-06 | 2.507.551 AED | 10.975 AED | 1.642.174 AED |
| 2031-07 | 2.523.684 AED | 11.004 AED | 1.642.174 AED |
| 2031-08 | 2.539.922 AED | 11.034 AED | 1.642.174 AED |
| 2031-09 | 2.556.264 AED | 11.063 AED | 1.642.174 AED |
| 2031-10 | 2.572.711 AED | 11.092 AED | 1.642.174 AED |
| 2031-11 | 2.589.264 AED | 11.121 AED | 1.642.174 AED |
| 2031-12 | 2.605.923 AED | 11.151 AED | 1.642.174 AED |
| 2032-01 | 2.622.690 AED | 11.180 AED | 1.642.174 AED |
| 2032-02 | 2.639.564 AED | 11.209 AED | 1.642.174 AED |
| 2032-03 | 2.656.547 AED | 11.239 AED | 1.642.174 AED |
| 2032-04 | 2.673.640 AED | 11.269 AED | 1.642.174 AED |
| 2032-05 | 2.690.842 AED | 11.298 AED | 1.642.174 AED |
| 2032-06 | 2.708.155 AED | 11.328 AED | 1.642.174 AED |
| 2032-07 | 2.725.579 AED | 11.358 AED | 1.642.174 AED |
| 2032-08 | 2.743.116 AED | 11.388 AED | 1.642.174 AED |
| 2032-09 | 2.760.765 AED | 11.418 AED | 1.642.174 AED |
| 2032-10 | 2.778.528 AED | 11.448 AED | 1.642.174 AED |
| 2032-11 | 2.796.405 AED | 11.478 AED | 1.642.174 AED |
| 2032-12 | 2.814.397 AED | 11.509 AED | 1.642.174 AED |
| 2033-01 | 2.832.505 AED | 11.539 AED | 1.642.174 AED |
| 2033-02 | 2.850.730 AED | 11.569 AED | 1.642.174 AED |
| 2033-03 | 2.869.071 AED | 11.600 AED | 1.642.174 AED |
| 2033-04 | 2.887.531 AED | 11.630 AED | 1.642.174 AED |
| 2033-05 | 2.906.109 AED | 11.661 AED | 1.642.174 AED |
| 2033-06 | 2.924.807 AED | 11.692 AED | 1.642.174 AED |
| 2033-07 | 2.943.626 AED | 11.722 AED | 1.642.174 AED |
| 2033-08 | 2.962.565 AED | 11.753 AED | 1.642.174 AED |
| 2033-09 | 2.981.626 AED | 11.784 AED | 1.642.174 AED |
| 2033-10 | 3.000.810 AED | 11.815 AED | 1.642.174 AED |
| 2033-11 | 3.020.117 AED | 11.846 AED | 1.642.174 AED |
| 2033-12 | 3.039.549 AED | 11.877 AED | 1.642.174 AED |
| 2034-01 | 3.059.106 AED | 11.909 AED | 1.642.174 AED |
| 2034-02 | 3.078.788 AED | 11.940 AED | 1.642.174 AED |
| 2034-03 | 3.098.597 AED | 11.971 AED | 1.642.174 AED |
| 2034-04 | 3.118.533 AED | 12.003 AED | 1.642.174 AED |
| 2034-05 | 3.138.598 AED | 12.034 AED | 1.642.174 AED |
| 2034-06 | 3.158.792 AED | 12.066 AED | 1.642.174 AED |
| 2034-07 | 3.179.116 AED | 12.098 AED | 1.642.174 AED |
| 2034-08 | 3.199.570 AED | 12.129 AED | 1.642.174 AED |
| 2034-09 | 3.220.156 AED | 12.161 AED | 1.642.174 AED |
| 2034-10 | 3.240.875 AED | 12.193 AED | 1.642.174 AED |
| 2034-11 | 3.261.727 AED | 12.225 AED | 1.642.174 AED |
| 2034-12 | 3.282.713 AED | 12.257 AED | 1.642.174 AED |
| 2035-01 | 3.303.834 AED | 12.289 AED | 1.642.174 AED |
| 2035-02 | 3.325.091 AED | 12.322 AED | 1.642.174 AED |
| 2035-03 | 3.346.485 AED | 12.354 AED | 1.642.174 AED |
| 2035-04 | 3.368.016 AED | 12.386 AED | 1.642.174 AED |
| 2035-05 | 3.389.686 AED | 12.419 AED | 1.642.174 AED |
| 2035-06 | 3.411.495 AED | 12.451 AED | 1.642.174 AED |
| 2035-07 | 3.433.445 AED | 12.484 AED | 1.642.174 AED |
| 2035-08 | 3.455.536 AED | 12.517 AED | 1.642.174 AED |
| 2035-09 | 3.477.769 AED | 12.549 AED | 1.642.174 AED |
| 2035-10 | 3.500.145 AED | 12.582 AED | 1.642.174 AED |
| 2035-11 | 3.522.665 AED | 12.615 AED | 1.642.174 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.642.174 AED | 0 AED | 328.434 AED |
| 2026 | 1.773.547 AED | 0 AED | 492.652 AED |
| 2027 | 1.915.431 AED | 0 AED | 656.869 AED |
| 2028 | 2.068.666 AED | 0 AED | 821.087 AED |
| 2029 | 2.234.159 AED | 91.485 AED | 1.642.174 AED |
| 2030 | 2.412.892 AED | 127.769 AED | 1.642.174 AED |
| 2031 | 2.605.923 AED | 131.886 AED | 1.642.174 AED |
| 2032 | 2.814.397 AED | 136.122 AED | 1.642.174 AED |
| 2033 | 3.039.549 AED | 140.488 AED | 1.642.174 AED |
| 2034 | 3.282.713 AED | 144.986 AED | 1.642.174 AED |
Additional Acquisition Costs
| DLD fee (4%) | 65,687 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 69,887 AED |
Price Range:
From price: 2,285,088 AED
Sizes:
From sqft: 879 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 182,807.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 13,185 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,285,088 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 228,509 AED |
| 2025-12-15 | Until Handover | 10.0 | 228,509 AED |
| 2026-11-15 | Until Handover | 10.0 | 228,509 AED |
| 2027-11-15 | Until Handover | 10.0 | 228,509 AED |
| 2028-11-15 | Until Handover | 10.0 | 228,509 AED |
| 2029-03-31 | At Handover | 40.0 | 914,035 AED |
| 2029-05-15 | Until Handover | 10.0 | 228,509 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 457,018 AED |
| 2026 | 228,509 AED |
| 2027 | 228,509 AED |
| 2028 | 228,509 AED |
| 2029 | 1,142,544 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.285.088 AED | 0 AED | 457.017 AED |
| 2026-01 | 2.299.790 AED | 0 AED | 457.017 AED |
| 2026-02 | 2.314.587 AED | 0 AED | 457.017 AED |
| 2026-03 | 2.329.479 AED | 0 AED | 457.017 AED |
| 2026-04 | 2.344.467 AED | 0 AED | 457.017 AED |
| 2026-05 | 2.359.551 AED | 0 AED | 457.017 AED |
| 2026-06 | 2.374.733 AED | 0 AED | 457.017 AED |
| 2026-07 | 2.390.012 AED | 0 AED | 457.017 AED |
| 2026-08 | 2.405.389 AED | 0 AED | 457.017 AED |
| 2026-09 | 2.420.865 AED | 0 AED | 457.017 AED |
| 2026-10 | 2.436.441 AED | 0 AED | 457.017 AED |
| 2026-11 | 2.452.118 AED | 0 AED | 685.526 AED |
| 2026-12 | 2.467.895 AED | 0 AED | 685.526 AED |
| 2027-01 | 2.483.773 AED | 0 AED | 685.526 AED |
| 2027-02 | 2.499.754 AED | 0 AED | 685.526 AED |
| 2027-03 | 2.515.837 AED | 0 AED | 685.526 AED |
| 2027-04 | 2.532.024 AED | 0 AED | 685.526 AED |
| 2027-05 | 2.548.315 AED | 0 AED | 685.526 AED |
| 2027-06 | 2.564.711 AED | 0 AED | 685.526 AED |
| 2027-07 | 2.581.213 AED | 0 AED | 685.526 AED |
| 2027-08 | 2.597.820 AED | 0 AED | 685.526 AED |
| 2027-09 | 2.614.535 AED | 0 AED | 685.526 AED |
| 2027-10 | 2.631.357 AED | 0 AED | 685.526 AED |
| 2027-11 | 2.648.287 AED | 0 AED | 914.035 AED |
| 2027-12 | 2.665.326 AED | 0 AED | 914.035 AED |
| 2028-01 | 2.682.475 AED | 0 AED | 914.035 AED |
| 2028-02 | 2.699.734 AED | 0 AED | 914.035 AED |
| 2028-03 | 2.717.104 AED | 0 AED | 914.035 AED |
| 2028-04 | 2.734.586 AED | 0 AED | 914.035 AED |
| 2028-05 | 2.752.181 AED | 0 AED | 914.035 AED |
| 2028-06 | 2.769.888 AED | 0 AED | 914.035 AED |
| 2028-07 | 2.787.710 AED | 0 AED | 914.035 AED |
| 2028-08 | 2.805.646 AED | 0 AED | 914.035 AED |
| 2028-09 | 2.823.698 AED | 0 AED | 914.035 AED |
| 2028-10 | 2.841.865 AED | 0 AED | 914.035 AED |
| 2028-11 | 2.860.150 AED | 0 AED | 1.142.544 AED |
| 2028-12 | 2.878.552 AED | 0 AED | 1.142.544 AED |
| 2029-01 | 2.897.073 AED | 0 AED | 1.142.544 AED |
| 2029-02 | 2.915.713 AED | 0 AED | 1.142.544 AED |
| 2029-03 | 2.934.473 AED | 0 AED | 2.056.579 AED |
| 2029-04 | 2.953.353 AED | 14.135 AED | 2.056.579 AED |
| 2029-05 | 2.972.355 AED | 14.135 AED | 2.285.088 AED |
| 2029-06 | 2.991.479 AED | 14.135 AED | 2.285.088 AED |
| 2029-07 | 3.010.727 AED | 14.135 AED | 2.285.088 AED |
| 2029-08 | 3.030.098 AED | 14.135 AED | 2.285.088 AED |
| 2029-09 | 3.049.593 AED | 14.135 AED | 2.285.088 AED |
| 2029-10 | 3.069.215 AED | 14.135 AED | 2.285.088 AED |
| 2029-11 | 3.088.962 AED | 14.135 AED | 2.285.088 AED |
| 2029-12 | 3.108.836 AED | 14.135 AED | 2.285.088 AED |
| 2030-01 | 3.128.839 AED | 14.592 AED | 2.285.088 AED |
| 2030-02 | 3.148.970 AED | 14.630 AED | 2.285.088 AED |
| 2030-03 | 3.169.230 AED | 14.669 AED | 2.285.088 AED |
| 2030-04 | 3.189.621 AED | 14.708 AED | 2.285.088 AED |
| 2030-05 | 3.210.144 AED | 14.747 AED | 2.285.088 AED |
| 2030-06 | 3.230.798 AED | 14.786 AED | 2.285.088 AED |
| 2030-07 | 3.251.585 AED | 14.825 AED | 2.285.088 AED |
| 2030-08 | 3.272.506 AED | 14.865 AED | 2.285.088 AED |
| 2030-09 | 3.293.561 AED | 14.904 AED | 2.285.088 AED |
| 2030-10 | 3.314.752 AED | 14.943 AED | 2.285.088 AED |
| 2030-11 | 3.336.079 AED | 14.983 AED | 2.285.088 AED |
| 2030-12 | 3.357.543 AED | 15.023 AED | 2.285.088 AED |
| 2031-01 | 3.379.146 AED | 15.062 AED | 2.285.088 AED |
| 2031-02 | 3.400.888 AED | 15.102 AED | 2.285.088 AED |
| 2031-03 | 3.422.769 AED | 15.142 AED | 2.285.088 AED |
| 2031-04 | 3.444.791 AED | 15.182 AED | 2.285.088 AED |
| 2031-05 | 3.466.955 AED | 15.222 AED | 2.285.088 AED |
| 2031-06 | 3.489.262 AED | 15.263 AED | 2.285.088 AED |
| 2031-07 | 3.511.712 AED | 15.303 AED | 2.285.088 AED |
| 2031-08 | 3.534.306 AED | 15.343 AED | 2.285.088 AED |
| 2031-09 | 3.557.046 AED | 15.384 AED | 2.285.088 AED |
| 2031-10 | 3.579.932 AED | 15.425 AED | 2.285.088 AED |
| 2031-11 | 3.602.965 AED | 15.465 AED | 2.285.088 AED |
| 2031-12 | 3.626.147 AED | 15.506 AED | 2.285.088 AED |
| 2032-01 | 3.649.478 AED | 15.547 AED | 2.285.088 AED |
| 2032-02 | 3.672.959 AED | 15.588 AED | 2.285.088 AED |
| 2032-03 | 3.696.590 AED | 15.629 AED | 2.285.088 AED |
| 2032-04 | 3.720.374 AED | 15.671 AED | 2.285.088 AED |
| 2032-05 | 3.744.311 AED | 15.712 AED | 2.285.088 AED |
| 2032-06 | 3.768.402 AED | 15.754 AED | 2.285.088 AED |
| 2032-07 | 3.792.649 AED | 15.795 AED | 2.285.088 AED |
| 2032-08 | 3.817.051 AED | 15.837 AED | 2.285.088 AED |
| 2032-09 | 3.841.610 AED | 15.879 AED | 2.285.088 AED |
| 2032-10 | 3.866.327 AED | 15.920 AED | 2.285.088 AED |
| 2032-11 | 3.891.203 AED | 15.962 AED | 2.285.088 AED |
| 2032-12 | 3.916.239 AED | 16.004 AED | 2.285.088 AED |
| 2033-01 | 3.941.436 AED | 16.047 AED | 2.285.088 AED |
| 2033-02 | 3.966.795 AED | 16.089 AED | 2.285.088 AED |
| 2033-03 | 3.992.318 AED | 16.131 AED | 2.285.088 AED |
| 2033-04 | 4.018.004 AED | 16.174 AED | 2.285.088 AED |
| 2033-05 | 4.043.856 AED | 16.216 AED | 2.285.088 AED |
| 2033-06 | 4.069.875 AED | 16.259 AED | 2.285.088 AED |
| 2033-07 | 4.096.060 AED | 16.302 AED | 2.285.088 AED |
| 2033-08 | 4.122.415 AED | 16.345 AED | 2.285.088 AED |
| 2033-09 | 4.148.938 AED | 16.388 AED | 2.285.088 AED |
| 2033-10 | 4.175.633 AED | 16.431 AED | 2.285.088 AED |
| 2033-11 | 4.202.499 AED | 16.474 AED | 2.285.088 AED |
| 2033-12 | 4.229.538 AED | 16.518 AED | 2.285.088 AED |
| 2034-01 | 4.256.751 AED | 16.561 AED | 2.285.088 AED |
| 2034-02 | 4.284.139 AED | 16.605 AED | 2.285.088 AED |
| 2034-03 | 4.311.703 AED | 16.648 AED | 2.285.088 AED |
| 2034-04 | 4.339.445 AED | 16.692 AED | 2.285.088 AED |
| 2034-05 | 4.367.365 AED | 16.736 AED | 2.285.088 AED |
| 2034-06 | 4.395.465 AED | 16.780 AED | 2.285.088 AED |
| 2034-07 | 4.423.745 AED | 16.824 AED | 2.285.088 AED |
| 2034-08 | 4.452.208 AED | 16.868 AED | 2.285.088 AED |
| 2034-09 | 4.480.853 AED | 16.912 AED | 2.285.088 AED |
| 2034-10 | 4.509.683 AED | 16.957 AED | 2.285.088 AED |
| 2034-11 | 4.538.699 AED | 17.001 AED | 2.285.088 AED |
| 2034-12 | 4.567.901 AED | 17.046 AED | 2.285.088 AED |
| 2035-01 | 4.597.291 AED | 17.091 AED | 2.285.088 AED |
| 2035-02 | 4.626.870 AED | 17.136 AED | 2.285.088 AED |
| 2035-03 | 4.656.640 AED | 17.181 AED | 2.285.088 AED |
| 2035-04 | 4.686.601 AED | 17.226 AED | 2.285.088 AED |
| 2035-05 | 4.716.754 AED | 17.271 AED | 2.285.088 AED |
| 2035-06 | 4.747.102 AED | 17.316 AED | 2.285.088 AED |
| 2035-07 | 4.777.645 AED | 17.362 AED | 2.285.088 AED |
| 2035-08 | 4.808.384 AED | 17.407 AED | 2.285.088 AED |
| 2035-09 | 4.839.322 AED | 17.453 AED | 2.285.088 AED |
| 2035-10 | 4.870.458 AED | 17.499 AED | 2.285.088 AED |
| 2035-11 | 4.901.795 AED | 17.544 AED | 2.285.088 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.285.088 AED | 0 AED | 457.017 AED |
| 2026 | 2.467.895 AED | 0 AED | 685.526 AED |
| 2027 | 2.665.326 AED | 0 AED | 914.035 AED |
| 2028 | 2.878.552 AED | 0 AED | 1.142.544 AED |
| 2029 | 3.108.836 AED | 127.215 AED | 2.285.088 AED |
| 2030 | 3.357.543 AED | 177.675 AED | 2.285.088 AED |
| 2031 | 3.626.147 AED | 183.399 AED | 2.285.088 AED |
| 2032 | 3.916.239 AED | 189.298 AED | 2.285.088 AED |
| 2033 | 4.229.538 AED | 195.374 AED | 2.285.088 AED |
| 2034 | 4.567.901 AED | 201.630 AED | 2.285.088 AED |
Additional Acquisition Costs
| DLD fee (4%) | 91,404 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 95,604 AED |
Price Range:
From price: 2,338,518 AED
Sizes:
From sqft: 899 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 187,081.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 13,485 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,338,518 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 233,852 AED |
| 2025-12-15 | Until Handover | 10.0 | 233,852 AED |
| 2026-11-15 | Until Handover | 10.0 | 233,852 AED |
| 2027-11-15 | Until Handover | 10.0 | 233,852 AED |
| 2028-11-15 | Until Handover | 10.0 | 233,852 AED |
| 2029-03-31 | At Handover | 40.0 | 935,407 AED |
| 2029-05-15 | Until Handover | 10.0 | 233,852 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 467,704 AED |
| 2026 | 233,852 AED |
| 2027 | 233,852 AED |
| 2028 | 233,852 AED |
| 2029 | 1,169,259 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.338.518 AED | 0 AED | 467.703 AED |
| 2026-01 | 2.353.564 AED | 0 AED | 467.703 AED |
| 2026-02 | 2.368.706 AED | 0 AED | 467.703 AED |
| 2026-03 | 2.383.947 AED | 0 AED | 467.703 AED |
| 2026-04 | 2.399.285 AED | 0 AED | 467.703 AED |
| 2026-05 | 2.414.722 AED | 0 AED | 467.703 AED |
| 2026-06 | 2.430.259 AED | 0 AED | 467.703 AED |
| 2026-07 | 2.445.895 AED | 0 AED | 467.703 AED |
| 2026-08 | 2.461.632 AED | 0 AED | 467.703 AED |
| 2026-09 | 2.477.470 AED | 0 AED | 467.703 AED |
| 2026-10 | 2.493.410 AED | 0 AED | 467.703 AED |
| 2026-11 | 2.509.453 AED | 0 AED | 701.555 AED |
| 2026-12 | 2.525.599 AED | 0 AED | 701.555 AED |
| 2027-01 | 2.541.849 AED | 0 AED | 701.555 AED |
| 2027-02 | 2.558.203 AED | 0 AED | 701.555 AED |
| 2027-03 | 2.574.663 AED | 0 AED | 701.555 AED |
| 2027-04 | 2.591.228 AED | 0 AED | 701.555 AED |
| 2027-05 | 2.607.900 AED | 0 AED | 701.555 AED |
| 2027-06 | 2.624.679 AED | 0 AED | 701.555 AED |
| 2027-07 | 2.641.567 AED | 0 AED | 701.555 AED |
| 2027-08 | 2.658.563 AED | 0 AED | 701.555 AED |
| 2027-09 | 2.675.668 AED | 0 AED | 701.555 AED |
| 2027-10 | 2.692.883 AED | 0 AED | 701.555 AED |
| 2027-11 | 2.710.209 AED | 0 AED | 935.407 AED |
| 2027-12 | 2.727.647 AED | 0 AED | 935.407 AED |
| 2028-01 | 2.745.197 AED | 0 AED | 935.407 AED |
| 2028-02 | 2.762.859 AED | 0 AED | 935.407 AED |
| 2028-03 | 2.780.636 AED | 0 AED | 935.407 AED |
| 2028-04 | 2.798.526 AED | 0 AED | 935.407 AED |
| 2028-05 | 2.816.532 AED | 0 AED | 935.407 AED |
| 2028-06 | 2.834.654 AED | 0 AED | 935.407 AED |
| 2028-07 | 2.852.892 AED | 0 AED | 935.407 AED |
| 2028-08 | 2.871.248 AED | 0 AED | 935.407 AED |
| 2028-09 | 2.889.721 AED | 0 AED | 935.407 AED |
| 2028-10 | 2.908.314 AED | 0 AED | 935.407 AED |
| 2028-11 | 2.927.026 AED | 0 AED | 1.169.259 AED |
| 2028-12 | 2.945.859 AED | 0 AED | 1.169.259 AED |
| 2029-01 | 2.964.812 AED | 0 AED | 1.169.259 AED |
| 2029-02 | 2.983.888 AED | 0 AED | 1.169.259 AED |
| 2029-03 | 3.003.087 AED | 0 AED | 2.104.666 AED |
| 2029-04 | 3.022.409 AED | 14.466 AED | 2.104.666 AED |
| 2029-05 | 3.041.855 AED | 14.466 AED | 2.338.518 AED |
| 2029-06 | 3.061.426 AED | 14.466 AED | 2.338.518 AED |
| 2029-07 | 3.081.123 AED | 14.466 AED | 2.338.518 AED |
| 2029-08 | 3.100.948 AED | 14.466 AED | 2.338.518 AED |
| 2029-09 | 3.120.899 AED | 14.466 AED | 2.338.518 AED |
| 2029-10 | 3.140.979 AED | 14.466 AED | 2.338.518 AED |
| 2029-11 | 3.161.188 AED | 14.466 AED | 2.338.518 AED |
| 2029-12 | 3.181.527 AED | 14.466 AED | 2.338.518 AED |
| 2030-01 | 3.201.997 AED | 14.934 AED | 2.338.518 AED |
| 2030-02 | 3.222.599 AED | 14.973 AED | 2.338.518 AED |
| 2030-03 | 3.243.334 AED | 15.013 AED | 2.338.518 AED |
| 2030-04 | 3.264.201 AED | 15.053 AED | 2.338.518 AED |
| 2030-05 | 3.285.203 AED | 15.093 AED | 2.338.518 AED |
| 2030-06 | 3.306.340 AED | 15.133 AED | 2.338.518 AED |
| 2030-07 | 3.327.613 AED | 15.173 AED | 2.338.518 AED |
| 2030-08 | 3.349.023 AED | 15.213 AED | 2.338.518 AED |
| 2030-09 | 3.370.571 AED | 15.253 AED | 2.338.518 AED |
| 2030-10 | 3.392.257 AED | 15.293 AED | 2.338.518 AED |
| 2030-11 | 3.414.083 AED | 15.334 AED | 2.338.518 AED |
| 2030-12 | 3.436.050 AED | 15.375 AED | 2.338.518 AED |
| 2031-01 | 3.458.157 AED | 15.415 AED | 2.338.518 AED |
| 2031-02 | 3.480.407 AED | 15.456 AED | 2.338.518 AED |
| 2031-03 | 3.502.800 AED | 15.497 AED | 2.338.518 AED |
| 2031-04 | 3.525.337 AED | 15.538 AED | 2.338.518 AED |
| 2031-05 | 3.548.020 AED | 15.579 AED | 2.338.518 AED |
| 2031-06 | 3.570.848 AED | 15.620 AED | 2.338.518 AED |
| 2031-07 | 3.593.823 AED | 15.662 AED | 2.338.518 AED |
| 2031-08 | 3.616.945 AED | 15.703 AED | 2.338.518 AED |
| 2031-09 | 3.640.217 AED | 15.744 AED | 2.338.518 AED |
| 2031-10 | 3.663.638 AED | 15.786 AED | 2.338.518 AED |
| 2031-11 | 3.687.210 AED | 15.828 AED | 2.338.518 AED |
| 2031-12 | 3.710.934 AED | 15.870 AED | 2.338.518 AED |
| 2032-01 | 3.734.810 AED | 15.911 AED | 2.338.518 AED |
| 2032-02 | 3.758.840 AED | 15.953 AED | 2.338.518 AED |
| 2032-03 | 3.783.024 AED | 15.996 AED | 2.338.518 AED |
| 2032-04 | 3.807.364 AED | 16.038 AED | 2.338.518 AED |
| 2032-05 | 3.831.861 AED | 16.080 AED | 2.338.518 AED |
| 2032-06 | 3.856.515 AED | 16.123 AED | 2.338.518 AED |
| 2032-07 | 3.881.328 AED | 16.165 AED | 2.338.518 AED |
| 2032-08 | 3.906.301 AED | 16.208 AED | 2.338.518 AED |
| 2032-09 | 3.931.434 AED | 16.250 AED | 2.338.518 AED |
| 2032-10 | 3.956.729 AED | 16.293 AED | 2.338.518 AED |
| 2032-11 | 3.982.187 AED | 16.336 AED | 2.338.518 AED |
| 2032-12 | 4.007.808 AED | 16.379 AED | 2.338.518 AED |
| 2033-01 | 4.033.595 AED | 16.423 AED | 2.338.518 AED |
| 2033-02 | 4.059.547 AED | 16.466 AED | 2.338.518 AED |
| 2033-03 | 4.085.666 AED | 16.509 AED | 2.338.518 AED |
| 2033-04 | 4.111.954 AED | 16.553 AED | 2.338.518 AED |
| 2033-05 | 4.138.410 AED | 16.596 AED | 2.338.518 AED |
| 2033-06 | 4.165.037 AED | 16.640 AED | 2.338.518 AED |
| 2033-07 | 4.191.835 AED | 16.684 AED | 2.338.518 AED |
| 2033-08 | 4.218.805 AED | 16.728 AED | 2.338.518 AED |
| 2033-09 | 4.245.949 AED | 16.772 AED | 2.338.518 AED |
| 2033-10 | 4.273.268 AED | 16.816 AED | 2.338.518 AED |
| 2033-11 | 4.300.762 AED | 16.860 AED | 2.338.518 AED |
| 2033-12 | 4.328.433 AED | 16.904 AED | 2.338.518 AED |
| 2034-01 | 4.356.282 AED | 16.949 AED | 2.338.518 AED |
| 2034-02 | 4.384.311 AED | 16.994 AED | 2.338.518 AED |
| 2034-03 | 4.412.520 AED | 17.038 AED | 2.338.518 AED |
| 2034-04 | 4.440.910 AED | 17.083 AED | 2.338.518 AED |
| 2034-05 | 4.469.483 AED | 17.128 AED | 2.338.518 AED |
| 2034-06 | 4.498.240 AED | 17.173 AED | 2.338.518 AED |
| 2034-07 | 4.527.181 AED | 17.218 AED | 2.338.518 AED |
| 2034-08 | 4.556.309 AED | 17.263 AED | 2.338.518 AED |
| 2034-09 | 4.585.625 AED | 17.309 AED | 2.338.518 AED |
| 2034-10 | 4.615.129 AED | 17.354 AED | 2.338.518 AED |
| 2034-11 | 4.644.823 AED | 17.400 AED | 2.338.518 AED |
| 2034-12 | 4.674.708 AED | 17.445 AED | 2.338.518 AED |
| 2035-01 | 4.704.785 AED | 17.491 AED | 2.338.518 AED |
| 2035-02 | 4.735.056 AED | 17.537 AED | 2.338.518 AED |
| 2035-03 | 4.765.521 AED | 17.583 AED | 2.338.518 AED |
| 2035-04 | 4.796.183 AED | 17.629 AED | 2.338.518 AED |
| 2035-05 | 4.827.042 AED | 17.675 AED | 2.338.518 AED |
| 2035-06 | 4.858.099 AED | 17.722 AED | 2.338.518 AED |
| 2035-07 | 4.889.356 AED | 17.768 AED | 2.338.518 AED |
| 2035-08 | 4.920.814 AED | 17.815 AED | 2.338.518 AED |
| 2035-09 | 4.952.475 AED | 17.862 AED | 2.338.518 AED |
| 2035-10 | 4.984.339 AED | 17.908 AED | 2.338.518 AED |
| 2035-11 | 5.016.409 AED | 17.955 AED | 2.338.518 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.338.518 AED | 0 AED | 467.703 AED |
| 2026 | 2.525.599 AED | 0 AED | 701.555 AED |
| 2027 | 2.727.647 AED | 0 AED | 935.407 AED |
| 2028 | 2.945.859 AED | 0 AED | 1.169.259 AED |
| 2029 | 3.181.527 AED | 130.194 AED | 2.338.518 AED |
| 2030 | 3.436.050 AED | 181.840 AED | 2.338.518 AED |
| 2031 | 3.710.934 AED | 187.698 AED | 2.338.518 AED |
| 2032 | 4.007.808 AED | 193.732 AED | 2.338.518 AED |
| 2033 | 4.328.433 AED | 199.951 AED | 2.338.518 AED |
| 2034 | 4.674.708 AED | 206.354 AED | 2.338.518 AED |
Additional Acquisition Costs
| DLD fee (4%) | 93,541 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 97,741 AED |
Price Range:
From price: 4,455,498 AED
Sizes:
From sqft: 1,681 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 356,440.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 25,215 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,455,498 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 445,550 AED |
| 2025-12-15 | Until Handover | 10.0 | 445,550 AED |
| 2026-11-15 | Until Handover | 10.0 | 445,550 AED |
| 2027-11-15 | Until Handover | 10.0 | 445,550 AED |
| 2028-11-15 | Until Handover | 10.0 | 445,550 AED |
| 2029-03-31 | At Handover | 40.0 | 1,782,199 AED |
| 2029-05-15 | Until Handover | 10.0 | 445,550 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 891,100 AED |
| 2026 | 445,550 AED |
| 2027 | 445,550 AED |
| 2028 | 445,550 AED |
| 2029 | 2,227,749 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 4.455.498 AED | 0 AED | 891.099 AED |
| 2026-01 | 4.484.164 AED | 0 AED | 891.099 AED |
| 2026-02 | 4.513.016 AED | 0 AED | 891.099 AED |
| 2026-03 | 4.542.052 AED | 0 AED | 891.099 AED |
| 2026-04 | 4.571.276 AED | 0 AED | 891.099 AED |
| 2026-05 | 4.600.688 AED | 0 AED | 891.099 AED |
| 2026-06 | 4.630.289 AED | 0 AED | 891.099 AED |
| 2026-07 | 4.660.080 AED | 0 AED | 891.099 AED |
| 2026-08 | 4.690.063 AED | 0 AED | 891.099 AED |
| 2026-09 | 4.720.239 AED | 0 AED | 891.099 AED |
| 2026-10 | 4.750.610 AED | 0 AED | 891.099 AED |
| 2026-11 | 4.781.175 AED | 0 AED | 1.336.649 AED |
| 2026-12 | 4.811.937 AED | 0 AED | 1.336.649 AED |
| 2027-01 | 4.842.897 AED | 0 AED | 1.336.649 AED |
| 2027-02 | 4.874.057 AED | 0 AED | 1.336.649 AED |
| 2027-03 | 4.905.417 AED | 0 AED | 1.336.649 AED |
| 2027-04 | 4.936.978 AED | 0 AED | 1.336.649 AED |
| 2027-05 | 4.968.743 AED | 0 AED | 1.336.649 AED |
| 2027-06 | 5.000.712 AED | 0 AED | 1.336.649 AED |
| 2027-07 | 5.032.887 AED | 0 AED | 1.336.649 AED |
| 2027-08 | 5.065.268 AED | 0 AED | 1.336.649 AED |
| 2027-09 | 5.097.859 AED | 0 AED | 1.336.649 AED |
| 2027-10 | 5.130.658 AED | 0 AED | 1.336.649 AED |
| 2027-11 | 5.163.669 AED | 0 AED | 1.782.199 AED |
| 2027-12 | 5.196.892 AED | 0 AED | 1.782.199 AED |
| 2028-01 | 5.230.329 AED | 0 AED | 1.782.199 AED |
| 2028-02 | 5.263.981 AED | 0 AED | 1.782.199 AED |
| 2028-03 | 5.297.850 AED | 0 AED | 1.782.199 AED |
| 2028-04 | 5.331.937 AED | 0 AED | 1.782.199 AED |
| 2028-05 | 5.366.242 AED | 0 AED | 1.782.199 AED |
| 2028-06 | 5.400.769 AED | 0 AED | 1.782.199 AED |
| 2028-07 | 5.435.518 AED | 0 AED | 1.782.199 AED |
| 2028-08 | 5.470.490 AED | 0 AED | 1.782.199 AED |
| 2028-09 | 5.505.687 AED | 0 AED | 1.782.199 AED |
| 2028-10 | 5.541.111 AED | 0 AED | 1.782.199 AED |
| 2028-11 | 5.576.763 AED | 0 AED | 2.227.749 AED |
| 2028-12 | 5.612.644 AED | 0 AED | 2.227.749 AED |
| 2029-01 | 5.648.756 AED | 0 AED | 2.227.749 AED |
| 2029-02 | 5.685.100 AED | 0 AED | 2.227.749 AED |
| 2029-03 | 5.721.678 AED | 0 AED | 4.009.948 AED |
| 2029-04 | 5.758.492 AED | 27.602 AED | 4.009.948 AED |
| 2029-05 | 5.795.542 AED | 27.602 AED | 4.455.498 AED |
| 2029-06 | 5.832.831 AED | 27.602 AED | 4.455.498 AED |
| 2029-07 | 5.870.359 AED | 27.602 AED | 4.455.498 AED |
| 2029-08 | 5.908.129 AED | 27.602 AED | 4.455.498 AED |
| 2029-09 | 5.946.142 AED | 27.602 AED | 4.455.498 AED |
| 2029-10 | 5.984.400 AED | 27.602 AED | 4.455.498 AED |
| 2029-11 | 6.022.904 AED | 27.602 AED | 4.455.498 AED |
| 2029-12 | 6.061.655 AED | 27.602 AED | 4.455.498 AED |
| 2030-01 | 6.100.656 AED | 28.493 AED | 4.455.498 AED |
| 2030-02 | 6.139.908 AED | 28.568 AED | 4.455.498 AED |
| 2030-03 | 6.179.412 AED | 28.644 AED | 4.455.498 AED |
| 2030-04 | 6.219.171 AED | 28.720 AED | 4.455.498 AED |
| 2030-05 | 6.259.185 AED | 28.796 AED | 4.455.498 AED |
| 2030-06 | 6.299.457 AED | 28.872 AED | 4.455.498 AED |
| 2030-07 | 6.339.988 AED | 28.948 AED | 4.455.498 AED |
| 2030-08 | 6.380.780 AED | 29.025 AED | 4.455.498 AED |
| 2030-09 | 6.421.834 AED | 29.102 AED | 4.455.498 AED |
| 2030-10 | 6.463.152 AED | 29.179 AED | 4.455.498 AED |
| 2030-11 | 6.504.736 AED | 29.256 AED | 4.455.498 AED |
| 2030-12 | 6.546.588 AED | 29.333 AED | 4.455.498 AED |
| 2031-01 | 6.588.709 AED | 29.411 AED | 4.455.498 AED |
| 2031-02 | 6.631.101 AED | 29.488 AED | 4.455.498 AED |
| 2031-03 | 6.673.765 AED | 29.566 AED | 4.455.498 AED |
| 2031-04 | 6.716.705 AED | 29.644 AED | 4.455.498 AED |
| 2031-05 | 6.759.920 AED | 29.723 AED | 4.455.498 AED |
| 2031-06 | 6.803.414 AED | 29.801 AED | 4.455.498 AED |
| 2031-07 | 6.847.187 AED | 29.880 AED | 4.455.498 AED |
| 2031-08 | 6.891.242 AED | 29.959 AED | 4.455.498 AED |
| 2031-09 | 6.935.580 AED | 30.038 AED | 4.455.498 AED |
| 2031-10 | 6.980.204 AED | 30.117 AED | 4.455.498 AED |
| 2031-11 | 7.025.115 AED | 30.196 AED | 4.455.498 AED |
| 2031-12 | 7.070.315 AED | 30.276 AED | 4.455.498 AED |
| 2032-01 | 7.115.805 AED | 30.356 AED | 4.455.498 AED |
| 2032-02 | 7.161.589 AED | 30.436 AED | 4.455.498 AED |
| 2032-03 | 7.207.667 AED | 30.516 AED | 4.455.498 AED |
| 2032-04 | 7.254.041 AED | 30.597 AED | 4.455.498 AED |
| 2032-05 | 7.300.714 AED | 30.677 AED | 4.455.498 AED |
| 2032-06 | 7.347.687 AED | 30.758 AED | 4.455.498 AED |
| 2032-07 | 7.394.962 AED | 30.839 AED | 4.455.498 AED |
| 2032-08 | 7.442.541 AED | 30.920 AED | 4.455.498 AED |
| 2032-09 | 7.490.427 AED | 31.002 AED | 4.455.498 AED |
| 2032-10 | 7.538.621 AED | 31.083 AED | 4.455.498 AED |
| 2032-11 | 7.587.124 AED | 31.165 AED | 4.455.498 AED |
| 2032-12 | 7.635.940 AED | 31.247 AED | 4.455.498 AED |
| 2033-01 | 7.685.070 AED | 31.330 AED | 4.455.498 AED |
| 2033-02 | 7.734.516 AED | 31.412 AED | 4.455.498 AED |
| 2033-03 | 7.784.280 AED | 31.495 AED | 4.455.498 AED |
| 2033-04 | 7.834.364 AED | 31.578 AED | 4.455.498 AED |
| 2033-05 | 7.884.771 AED | 31.661 AED | 4.455.498 AED |
| 2033-06 | 7.935.502 AED | 31.744 AED | 4.455.498 AED |
| 2033-07 | 7.986.559 AED | 31.827 AED | 4.455.498 AED |
| 2033-08 | 8.037.945 AED | 31.911 AED | 4.455.498 AED |
| 2033-09 | 8.089.661 AED | 31.995 AED | 4.455.498 AED |
| 2033-10 | 8.141.710 AED | 32.079 AED | 4.455.498 AED |
| 2033-11 | 8.194.094 AED | 32.163 AED | 4.455.498 AED |
| 2033-12 | 8.246.815 AED | 32.248 AED | 4.455.498 AED |
| 2034-01 | 8.299.876 AED | 32.333 AED | 4.455.498 AED |
| 2034-02 | 8.353.277 AED | 32.417 AED | 4.455.498 AED |
| 2034-03 | 8.407.023 AED | 32.503 AED | 4.455.498 AED |
| 2034-04 | 8.461.114 AED | 32.588 AED | 4.455.498 AED |
| 2034-05 | 8.515.553 AED | 32.674 AED | 4.455.498 AED |
| 2034-06 | 8.570.342 AED | 32.759 AED | 4.455.498 AED |
| 2034-07 | 8.625.484 AED | 32.845 AED | 4.455.498 AED |
| 2034-08 | 8.680.980 AED | 32.931 AED | 4.455.498 AED |
| 2034-09 | 8.736.834 AED | 33.018 AED | 4.455.498 AED |
| 2034-10 | 8.793.047 AED | 33.104 AED | 4.455.498 AED |
| 2034-11 | 8.849.622 AED | 33.191 AED | 4.455.498 AED |
| 2034-12 | 8.906.561 AED | 33.278 AED | 4.455.498 AED |
| 2035-01 | 8.963.866 AED | 33.366 AED | 4.455.498 AED |
| 2035-02 | 9.021.539 AED | 33.453 AED | 4.455.498 AED |
| 2035-03 | 9.079.584 AED | 33.541 AED | 4.455.498 AED |
| 2035-04 | 9.138.003 AED | 33.629 AED | 4.455.498 AED |
| 2035-05 | 9.196.797 AED | 33.717 AED | 4.455.498 AED |
| 2035-06 | 9.255.969 AED | 33.805 AED | 4.455.498 AED |
| 2035-07 | 9.315.523 AED | 33.894 AED | 4.455.498 AED |
| 2035-08 | 9.375.459 AED | 33.982 AED | 4.455.498 AED |
| 2035-09 | 9.435.781 AED | 34.071 AED | 4.455.498 AED |
| 2035-10 | 9.496.491 AED | 34.161 AED | 4.455.498 AED |
| 2035-11 | 9.557.592 AED | 34.250 AED | 4.455.498 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 4.455.498 AED | 0 AED | 891.099 AED |
| 2026 | 4.811.937 AED | 0 AED | 1.336.649 AED |
| 2027 | 5.196.892 AED | 0 AED | 1.782.199 AED |
| 2028 | 5.612.644 AED | 0 AED | 2.227.749 AED |
| 2029 | 6.061.655 AED | 248.418 AED | 4.455.498 AED |
| 2030 | 6.546.588 AED | 346.936 AED | 4.455.498 AED |
| 2031 | 7.070.315 AED | 358.099 AED | 4.455.498 AED |
| 2032 | 7.635.940 AED | 369.596 AED | 4.455.498 AED |
| 2033 | 8.246.815 AED | 381.443 AED | 4.455.498 AED |
| 2034 | 8.906.561 AED | 393.641 AED | 4.455.498 AED |
Additional Acquisition Costs
| DLD fee (4%) | 178,220 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 182,420 AED |
Price Range:
From price: 4,240,159 AED
Sizes:
From sqft: 1,600 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 339,213.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 24,000 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,240,159 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 424,016 AED |
| 2025-12-15 | Until Handover | 10.0 | 424,016 AED |
| 2026-11-15 | Until Handover | 10.0 | 424,016 AED |
| 2027-11-15 | Until Handover | 10.0 | 424,016 AED |
| 2028-11-15 | Until Handover | 10.0 | 424,016 AED |
| 2029-03-31 | At Handover | 40.0 | 1,696,064 AED |
| 2029-05-15 | Until Handover | 10.0 | 424,016 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 848,032 AED |
| 2026 | 424,016 AED |
| 2027 | 424,016 AED |
| 2028 | 424,016 AED |
| 2029 | 2,120,080 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 4.240.159 AED | 0 AED | 848.031 AED |
| 2026-01 | 4.267.440 AED | 0 AED | 848.031 AED |
| 2026-02 | 4.294.897 AED | 0 AED | 848.031 AED |
| 2026-03 | 4.322.530 AED | 0 AED | 848.031 AED |
| 2026-04 | 4.350.341 AED | 0 AED | 848.031 AED |
| 2026-05 | 4.378.332 AED | 0 AED | 848.031 AED |
| 2026-06 | 4.406.502 AED | 0 AED | 848.031 AED |
| 2026-07 | 4.434.854 AED | 0 AED | 848.031 AED |
| 2026-08 | 4.463.388 AED | 0 AED | 848.031 AED |
| 2026-09 | 4.492.105 AED | 0 AED | 848.031 AED |
| 2026-10 | 4.521.007 AED | 0 AED | 848.031 AED |
| 2026-11 | 4.550.096 AED | 0 AED | 1.272.047 AED |
| 2026-12 | 4.579.371 AED | 0 AED | 1.272.047 AED |
| 2027-01 | 4.608.835 AED | 0 AED | 1.272.047 AED |
| 2027-02 | 4.638.488 AED | 0 AED | 1.272.047 AED |
| 2027-03 | 4.668.333 AED | 0 AED | 1.272.047 AED |
| 2027-04 | 4.698.369 AED | 0 AED | 1.272.047 AED |
| 2027-05 | 4.728.598 AED | 0 AED | 1.272.047 AED |
| 2027-06 | 4.759.022 AED | 0 AED | 1.272.047 AED |
| 2027-07 | 4.789.642 AED | 0 AED | 1.272.047 AED |
| 2027-08 | 4.820.459 AED | 0 AED | 1.272.047 AED |
| 2027-09 | 4.851.474 AED | 0 AED | 1.272.047 AED |
| 2027-10 | 4.882.688 AED | 0 AED | 1.272.047 AED |
| 2027-11 | 4.914.103 AED | 0 AED | 1.696.063 AED |
| 2027-12 | 4.945.721 AED | 0 AED | 1.696.063 AED |
| 2028-01 | 4.977.542 AED | 0 AED | 1.696.063 AED |
| 2028-02 | 5.009.568 AED | 0 AED | 1.696.063 AED |
| 2028-03 | 5.041.799 AED | 0 AED | 1.696.063 AED |
| 2028-04 | 5.074.238 AED | 0 AED | 1.696.063 AED |
| 2028-05 | 5.106.886 AED | 0 AED | 1.696.063 AED |
| 2028-06 | 5.139.744 AED | 0 AED | 1.696.063 AED |
| 2028-07 | 5.172.813 AED | 0 AED | 1.696.063 AED |
| 2028-08 | 5.206.095 AED | 0 AED | 1.696.063 AED |
| 2028-09 | 5.239.591 AED | 0 AED | 1.696.063 AED |
| 2028-10 | 5.273.303 AED | 0 AED | 1.696.063 AED |
| 2028-11 | 5.307.232 AED | 0 AED | 2.120.079 AED |
| 2028-12 | 5.341.379 AED | 0 AED | 2.120.079 AED |
| 2029-01 | 5.375.745 AED | 0 AED | 2.120.079 AED |
| 2029-02 | 5.410.333 AED | 0 AED | 2.120.079 AED |
| 2029-03 | 5.445.143 AED | 0 AED | 3.816.143 AED |
| 2029-04 | 5.480.177 AED | 26.267 AED | 3.816.143 AED |
| 2029-05 | 5.515.437 AED | 26.267 AED | 4.240.159 AED |
| 2029-06 | 5.550.924 AED | 26.267 AED | 4.240.159 AED |
| 2029-07 | 5.586.638 AED | 26.267 AED | 4.240.159 AED |
| 2029-08 | 5.622.583 AED | 26.267 AED | 4.240.159 AED |
| 2029-09 | 5.658.759 AED | 26.267 AED | 4.240.159 AED |
| 2029-10 | 5.695.167 AED | 26.267 AED | 4.240.159 AED |
| 2029-11 | 5.731.810 AED | 26.267 AED | 4.240.159 AED |
| 2029-12 | 5.768.689 AED | 26.267 AED | 4.240.159 AED |
| 2030-01 | 5.805.805 AED | 27.115 AED | 4.240.159 AED |
| 2030-02 | 5.843.160 AED | 27.187 AED | 4.240.159 AED |
| 2030-03 | 5.880.755 AED | 27.259 AED | 4.240.159 AED |
| 2030-04 | 5.918.592 AED | 27.331 AED | 4.240.159 AED |
| 2030-05 | 5.956.672 AED | 27.404 AED | 4.240.159 AED |
| 2030-06 | 5.994.997 AED | 27.476 AED | 4.240.159 AED |
| 2030-07 | 6.033.569 AED | 27.549 AED | 4.240.159 AED |
| 2030-08 | 6.072.390 AED | 27.622 AED | 4.240.159 AED |
| 2030-09 | 6.111.460 AED | 27.695 AED | 4.240.159 AED |
| 2030-10 | 6.150.781 AED | 27.768 AED | 4.240.159 AED |
| 2030-11 | 6.190.355 AED | 27.841 AED | 4.240.159 AED |
| 2030-12 | 6.230.184 AED | 27.915 AED | 4.240.159 AED |
| 2031-01 | 6.270.269 AED | 27.989 AED | 4.240.159 AED |
| 2031-02 | 6.310.612 AED | 28.063 AED | 4.240.159 AED |
| 2031-03 | 6.351.215 AED | 28.137 AED | 4.240.159 AED |
| 2031-04 | 6.392.079 AED | 28.211 AED | 4.240.159 AED |
| 2031-05 | 6.433.206 AED | 28.286 AED | 4.240.159 AED |
| 2031-06 | 6.474.597 AED | 28.360 AED | 4.240.159 AED |
| 2031-07 | 6.516.255 AED | 28.435 AED | 4.240.159 AED |
| 2031-08 | 6.558.181 AED | 28.510 AED | 4.240.159 AED |
| 2031-09 | 6.600.376 AED | 28.586 AED | 4.240.159 AED |
| 2031-10 | 6.642.843 AED | 28.661 AED | 4.240.159 AED |
| 2031-11 | 6.685.584 AED | 28.737 AED | 4.240.159 AED |
| 2031-12 | 6.728.599 AED | 28.812 AED | 4.240.159 AED |
| 2032-01 | 6.771.891 AED | 28.888 AED | 4.240.159 AED |
| 2032-02 | 6.815.462 AED | 28.965 AED | 4.240.159 AED |
| 2032-03 | 6.859.312 AED | 29.041 AED | 4.240.159 AED |
| 2032-04 | 6.903.445 AED | 29.118 AED | 4.240.159 AED |
| 2032-05 | 6.947.862 AED | 29.194 AED | 4.240.159 AED |
| 2032-06 | 6.992.565 AED | 29.271 AED | 4.240.159 AED |
| 2032-07 | 7.037.556 AED | 29.348 AED | 4.240.159 AED |
| 2032-08 | 7.082.835 AED | 29.426 AED | 4.240.159 AED |
| 2032-09 | 7.128.407 AED | 29.503 AED | 4.240.159 AED |
| 2032-10 | 7.174.271 AED | 29.581 AED | 4.240.159 AED |
| 2032-11 | 7.220.430 AED | 29.659 AED | 4.240.159 AED |
| 2032-12 | 7.266.887 AED | 29.737 AED | 4.240.159 AED |
| 2033-01 | 7.313.642 AED | 29.815 AED | 4.240.159 AED |
| 2033-02 | 7.360.698 AED | 29.894 AED | 4.240.159 AED |
| 2033-03 | 7.408.057 AED | 29.972 AED | 4.240.159 AED |
| 2033-04 | 7.455.721 AED | 30.051 AED | 4.240.159 AED |
| 2033-05 | 7.503.691 AED | 30.130 AED | 4.240.159 AED |
| 2033-06 | 7.551.970 AED | 30.209 AED | 4.240.159 AED |
| 2033-07 | 7.600.560 AED | 30.289 AED | 4.240.159 AED |
| 2033-08 | 7.649.462 AED | 30.368 AED | 4.240.159 AED |
| 2033-09 | 7.698.679 AED | 30.448 AED | 4.240.159 AED |
| 2033-10 | 7.748.213 AED | 30.528 AED | 4.240.159 AED |
| 2033-11 | 7.798.065 AED | 30.609 AED | 4.240.159 AED |
| 2033-12 | 7.848.238 AED | 30.689 AED | 4.240.159 AED |
| 2034-01 | 7.898.734 AED | 30.770 AED | 4.240.159 AED |
| 2034-02 | 7.949.554 AED | 30.850 AED | 4.240.159 AED |
| 2034-03 | 8.000.702 AED | 30.931 AED | 4.240.159 AED |
| 2034-04 | 8.052.179 AED | 31.013 AED | 4.240.159 AED |
| 2034-05 | 8.103.987 AED | 31.094 AED | 4.240.159 AED |
| 2034-06 | 8.156.128 AED | 31.176 AED | 4.240.159 AED |
| 2034-07 | 8.208.605 AED | 31.257 AED | 4.240.159 AED |
| 2034-08 | 8.261.419 AED | 31.340 AED | 4.240.159 AED |
| 2034-09 | 8.314.573 AED | 31.422 AED | 4.240.159 AED |
| 2034-10 | 8.368.070 AED | 31.504 AED | 4.240.159 AED |
| 2034-11 | 8.421.910 AED | 31.587 AED | 4.240.159 AED |
| 2034-12 | 8.476.097 AED | 31.670 AED | 4.240.159 AED |
| 2035-01 | 8.530.632 AED | 31.753 AED | 4.240.159 AED |
| 2035-02 | 8.585.519 AED | 31.836 AED | 4.240.159 AED |
| 2035-03 | 8.640.758 AED | 31.919 AED | 4.240.159 AED |
| 2035-04 | 8.696.353 AED | 32.003 AED | 4.240.159 AED |
| 2035-05 | 8.752.306 AED | 32.087 AED | 4.240.159 AED |
| 2035-06 | 8.808.618 AED | 32.171 AED | 4.240.159 AED |
| 2035-07 | 8.865.293 AED | 32.255 AED | 4.240.159 AED |
| 2035-08 | 8.922.333 AED | 32.340 AED | 4.240.159 AED |
| 2035-09 | 8.979.739 AED | 32.424 AED | 4.240.159 AED |
| 2035-10 | 9.037.515 AED | 32.509 AED | 4.240.159 AED |
| 2035-11 | 9.095.663 AED | 32.594 AED | 4.240.159 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 4.240.159 AED | 0 AED | 848.031 AED |
| 2026 | 4.579.371 AED | 0 AED | 1.272.047 AED |
| 2027 | 4.945.721 AED | 0 AED | 1.696.063 AED |
| 2028 | 5.341.379 AED | 0 AED | 2.120.079 AED |
| 2029 | 5.768.689 AED | 236.403 AED | 4.240.159 AED |
| 2030 | 6.230.184 AED | 330.162 AED | 4.240.159 AED |
| 2031 | 6.728.599 AED | 340.787 AED | 4.240.159 AED |
| 2032 | 7.266.887 AED | 351.731 AED | 4.240.159 AED |
| 2033 | 7.848.238 AED | 363.002 AED | 4.240.159 AED |
| 2034 | 8.476.097 AED | 374.614 AED | 4.240.159 AED |
Additional Acquisition Costs
| DLD fee (4%) | 169,606 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 173,806 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.