Project details:
Sobha One- Podium
Handover Date: 2026-12-31
Developer:
Sobha Realty
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 1 month
Percent: 10.00 % after 12 month
Percent: 10.00 % after 24 month
Percent: 10.00 % after 36 month
Percent: 10.00 % after 42 month
The amount to be paid at the time of the handover.
Price Range:
From price: 1,685,946 AED
Sizes:
From sqft: 733 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 134,876.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 10,995 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,685,946 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 168,595 AED |
| 2025-12-15 | Until Handover | 10.0 | 168,595 AED |
| 2026-11-15 | Until Handover | 10.0 | 168,595 AED |
| 2026-12-31 | At Handover | 40.0 | 674,378 AED |
| 2027-11-15 | Until Handover | 10.0 | 168,595 AED |
| 2028-11-15 | Until Handover | 10.0 | 168,595 AED |
| 2029-05-15 | Until Handover | 10.0 | 168,595 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 337,189 AED |
| 2026 | 842,973 AED |
| 2027 | 168,595 AED |
| 2028 | 168,595 AED |
| 2029 | 168,595 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.685.946 AED | 0 AED | 337.189 AED |
| 2026-01 | 1.696.793 AED | 0 AED | 337.189 AED |
| 2026-02 | 1.707.710 AED | 0 AED | 337.189 AED |
| 2026-03 | 1.718.698 AED | 0 AED | 337.189 AED |
| 2026-04 | 1.729.756 AED | 0 AED | 337.189 AED |
| 2026-05 | 1.740.885 AED | 0 AED | 337.189 AED |
| 2026-06 | 1.752.086 AED | 0 AED | 337.189 AED |
| 2026-07 | 1.763.359 AED | 0 AED | 337.189 AED |
| 2026-08 | 1.774.704 AED | 0 AED | 337.189 AED |
| 2026-09 | 1.786.123 AED | 0 AED | 337.189 AED |
| 2026-10 | 1.797.615 AED | 0 AED | 337.189 AED |
| 2026-11 | 1.809.181 AED | 0 AED | 505.783 AED |
| 2026-12 | 1.820.821 AED | 0 AED | 1.180.162 AED |
| 2027-01 | 1.832.536 AED | 10.660 AED | 1.180.162 AED |
| 2027-02 | 1.844.327 AED | 10.689 AED | 1.180.162 AED |
| 2027-03 | 1.856.193 AED | 10.717 AED | 1.180.162 AED |
| 2027-04 | 1.868.136 AED | 10.746 AED | 1.180.162 AED |
| 2027-05 | 1.880.156 AED | 10.775 AED | 1.180.162 AED |
| 2027-06 | 1.892.253 AED | 10.804 AED | 1.180.162 AED |
| 2027-07 | 1.904.428 AED | 10.832 AED | 1.180.162 AED |
| 2027-08 | 1.916.681 AED | 10.861 AED | 1.180.162 AED |
| 2027-09 | 1.929.013 AED | 10.891 AED | 1.180.162 AED |
| 2027-10 | 1.941.424 AED | 10.920 AED | 1.180.162 AED |
| 2027-11 | 1.953.915 AED | 10.949 AED | 1.348.756 AED |
| 2027-12 | 1.966.487 AED | 10.978 AED | 1.348.756 AED |
| 2028-01 | 1.979.139 AED | 11.007 AED | 1.348.756 AED |
| 2028-02 | 1.991.873 AED | 11.037 AED | 1.348.756 AED |
| 2028-03 | 2.004.689 AED | 11.066 AED | 1.348.756 AED |
| 2028-04 | 2.017.587 AED | 11.096 AED | 1.348.756 AED |
| 2028-05 | 2.030.568 AED | 11.125 AED | 1.348.756 AED |
| 2028-06 | 2.043.633 AED | 11.155 AED | 1.348.756 AED |
| 2028-07 | 2.056.782 AED | 11.185 AED | 1.348.756 AED |
| 2028-08 | 2.070.015 AED | 11.215 AED | 1.348.756 AED |
| 2028-09 | 2.083.334 AED | 11.245 AED | 1.348.756 AED |
| 2028-10 | 2.096.738 AED | 11.275 AED | 1.348.756 AED |
| 2028-11 | 2.110.229 AED | 11.305 AED | 1.517.351 AED |
| 2028-12 | 2.123.806 AED | 11.335 AED | 1.517.351 AED |
| 2029-01 | 2.137.471 AED | 11.365 AED | 1.517.351 AED |
| 2029-02 | 2.151.223 AED | 11.395 AED | 1.517.351 AED |
| 2029-03 | 2.165.064 AED | 11.426 AED | 1.517.351 AED |
| 2029-04 | 2.178.994 AED | 11.456 AED | 1.517.351 AED |
| 2029-05 | 2.193.014 AED | 11.487 AED | 1.685.946 AED |
| 2029-06 | 2.207.124 AED | 11.517 AED | 1.685.946 AED |
| 2029-07 | 2.221.325 AED | 11.548 AED | 1.685.946 AED |
| 2029-08 | 2.235.617 AED | 11.579 AED | 1.685.946 AED |
| 2029-09 | 2.250.001 AED | 11.610 AED | 1.685.946 AED |
| 2029-10 | 2.264.477 AED | 11.640 AED | 1.685.946 AED |
| 2029-11 | 2.279.047 AED | 11.671 AED | 1.685.946 AED |
| 2029-12 | 2.293.710 AED | 11.702 AED | 1.685.946 AED |
| 2030-01 | 2.308.468 AED | 11.734 AED | 1.685.946 AED |
| 2030-02 | 2.323.321 AED | 11.765 AED | 1.685.946 AED |
| 2030-03 | 2.338.269 AED | 11.796 AED | 1.685.946 AED |
| 2030-04 | 2.353.314 AED | 11.827 AED | 1.685.946 AED |
| 2030-05 | 2.368.455 AED | 11.859 AED | 1.685.946 AED |
| 2030-06 | 2.383.694 AED | 11.890 AED | 1.685.946 AED |
| 2030-07 | 2.399.031 AED | 11.922 AED | 1.685.946 AED |
| 2030-08 | 2.414.466 AED | 11.954 AED | 1.685.946 AED |
| 2030-09 | 2.430.001 AED | 11.985 AED | 1.685.946 AED |
| 2030-10 | 2.445.635 AED | 12.017 AED | 1.685.946 AED |
| 2030-11 | 2.461.371 AED | 12.049 AED | 1.685.946 AED |
| 2030-12 | 2.477.207 AED | 12.081 AED | 1.685.946 AED |
| 2031-01 | 2.493.146 AED | 12.113 AED | 1.685.946 AED |
| 2031-02 | 2.509.187 AED | 12.145 AED | 1.685.946 AED |
| 2031-03 | 2.525.331 AED | 12.177 AED | 1.685.946 AED |
| 2031-04 | 2.541.579 AED | 12.210 AED | 1.685.946 AED |
| 2031-05 | 2.557.932 AED | 12.242 AED | 1.685.946 AED |
| 2031-06 | 2.574.389 AED | 12.275 AED | 1.685.946 AED |
| 2031-07 | 2.590.953 AED | 12.307 AED | 1.685.946 AED |
| 2031-08 | 2.607.623 AED | 12.340 AED | 1.685.946 AED |
| 2031-09 | 2.624.401 AED | 12.372 AED | 1.685.946 AED |
| 2031-10 | 2.641.286 AED | 12.405 AED | 1.685.946 AED |
| 2031-11 | 2.658.280 AED | 12.438 AED | 1.685.946 AED |
| 2031-12 | 2.675.384 AED | 12.471 AED | 1.685.946 AED |
| 2032-01 | 2.692.597 AED | 12.504 AED | 1.685.946 AED |
| 2032-02 | 2.709.922 AED | 12.537 AED | 1.685.946 AED |
| 2032-03 | 2.727.357 AED | 12.570 AED | 1.685.946 AED |
| 2032-04 | 2.744.905 AED | 12.604 AED | 1.685.946 AED |
| 2032-05 | 2.762.566 AED | 12.637 AED | 1.685.946 AED |
| 2032-06 | 2.780.341 AED | 12.670 AED | 1.685.946 AED |
| 2032-07 | 2.798.229 AED | 12.704 AED | 1.685.946 AED |
| 2032-08 | 2.816.233 AED | 12.737 AED | 1.685.946 AED |
| 2032-09 | 2.834.353 AED | 12.771 AED | 1.685.946 AED |
| 2032-10 | 2.852.589 AED | 12.805 AED | 1.685.946 AED |
| 2032-11 | 2.870.943 AED | 12.839 AED | 1.685.946 AED |
| 2032-12 | 2.889.415 AED | 12.873 AED | 1.685.946 AED |
| 2033-01 | 2.908.005 AED | 12.907 AED | 1.685.946 AED |
| 2033-02 | 2.926.715 AED | 12.941 AED | 1.685.946 AED |
| 2033-03 | 2.945.546 AED | 12.975 AED | 1.685.946 AED |
| 2033-04 | 2.964.498 AED | 13.009 AED | 1.685.946 AED |
| 2033-05 | 2.983.571 AED | 13.043 AED | 1.685.946 AED |
| 2033-06 | 3.002.768 AED | 13.078 AED | 1.685.946 AED |
| 2033-07 | 3.022.088 AED | 13.112 AED | 1.685.946 AED |
| 2033-08 | 3.041.532 AED | 13.147 AED | 1.685.946 AED |
| 2033-09 | 3.061.101 AED | 13.182 AED | 1.685.946 AED |
| 2033-10 | 3.080.796 AED | 13.216 AED | 1.685.946 AED |
| 2033-11 | 3.100.618 AED | 13.251 AED | 1.685.946 AED |
| 2033-12 | 3.120.568 AED | 13.286 AED | 1.685.946 AED |
| 2034-01 | 3.140.646 AED | 13.321 AED | 1.685.946 AED |
| 2034-02 | 3.160.853 AED | 13.356 AED | 1.685.946 AED |
| 2034-03 | 3.181.190 AED | 13.392 AED | 1.685.946 AED |
| 2034-04 | 3.201.658 AED | 13.427 AED | 1.685.946 AED |
| 2034-05 | 3.222.257 AED | 13.462 AED | 1.685.946 AED |
| 2034-06 | 3.242.989 AED | 13.498 AED | 1.685.946 AED |
| 2034-07 | 3.263.855 AED | 13.533 AED | 1.685.946 AED |
| 2034-08 | 3.284.855 AED | 13.569 AED | 1.685.946 AED |
| 2034-09 | 3.305.989 AED | 13.605 AED | 1.685.946 AED |
| 2034-10 | 3.327.260 AED | 13.640 AED | 1.685.946 AED |
| 2034-11 | 3.348.668 AED | 13.676 AED | 1.685.946 AED |
| 2034-12 | 3.370.213 AED | 13.712 AED | 1.685.946 AED |
| 2035-01 | 3.391.897 AED | 13.748 AED | 1.685.946 AED |
| 2035-02 | 3.413.721 AED | 13.785 AED | 1.685.946 AED |
| 2035-03 | 3.435.685 AED | 13.821 AED | 1.685.946 AED |
| 2035-04 | 3.457.790 AED | 13.857 AED | 1.685.946 AED |
| 2035-05 | 3.480.038 AED | 13.894 AED | 1.685.946 AED |
| 2035-06 | 3.502.428 AED | 13.930 AED | 1.685.946 AED |
| 2035-07 | 3.524.963 AED | 13.967 AED | 1.685.946 AED |
| 2035-08 | 3.547.643 AED | 14.004 AED | 1.685.946 AED |
| 2035-09 | 3.570.469 AED | 14.040 AED | 1.685.946 AED |
| 2035-10 | 3.593.441 AED | 14.077 AED | 1.685.946 AED |
| 2035-11 | 3.616.561 AED | 14.114 AED | 1.685.946 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.685.946 AED | 0 AED | 337.189 AED |
| 2026 | 1.820.821 AED | 0 AED | 1.180.162 AED |
| 2027 | 1.966.487 AED | 129.822 AED | 1.348.756 AED |
| 2028 | 2.123.806 AED | 134.046 AED | 1.517.351 AED |
| 2029 | 2.293.710 AED | 138.396 AED | 1.685.946 AED |
| 2030 | 2.477.207 AED | 142.879 AED | 1.685.946 AED |
| 2031 | 2.675.384 AED | 147.495 AED | 1.685.946 AED |
| 2032 | 2.889.415 AED | 152.251 AED | 1.685.946 AED |
| 2033 | 3.120.568 AED | 157.147 AED | 1.685.946 AED |
| 2034 | 3.370.213 AED | 162.191 AED | 1.685.946 AED |
Additional Acquisition Costs
| DLD fee (4%) | 67,438 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 71,638 AED |
Price Range:
From price: 2,490,999 AED
Sizes:
From sqft: 1,186 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 199,280.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 17,790 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,490,999 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 249,100 AED |
| 2025-12-15 | Until Handover | 10.0 | 249,100 AED |
| 2026-11-15 | Until Handover | 10.0 | 249,100 AED |
| 2026-12-31 | At Handover | 40.0 | 996,400 AED |
| 2027-11-15 | Until Handover | 10.0 | 249,100 AED |
| 2028-11-15 | Until Handover | 10.0 | 249,100 AED |
| 2029-05-15 | Until Handover | 10.0 | 249,100 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 498,200 AED |
| 2026 | 1,245,500 AED |
| 2027 | 249,100 AED |
| 2028 | 249,100 AED |
| 2029 | 249,100 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.490.999 AED | 0 AED | 498.199 AED |
| 2026-01 | 2.507.026 AED | 0 AED | 498.199 AED |
| 2026-02 | 2.523.156 AED | 0 AED | 498.199 AED |
| 2026-03 | 2.539.390 AED | 0 AED | 498.199 AED |
| 2026-04 | 2.555.729 AED | 0 AED | 498.199 AED |
| 2026-05 | 2.572.172 AED | 0 AED | 498.199 AED |
| 2026-06 | 2.588.722 AED | 0 AED | 498.199 AED |
| 2026-07 | 2.605.378 AED | 0 AED | 498.199 AED |
| 2026-08 | 2.622.141 AED | 0 AED | 498.199 AED |
| 2026-09 | 2.639.012 AED | 0 AED | 498.199 AED |
| 2026-10 | 2.655.991 AED | 0 AED | 498.199 AED |
| 2026-11 | 2.673.080 AED | 0 AED | 747.299 AED |
| 2026-12 | 2.690.278 AED | 0 AED | 1.743.699 AED |
| 2027-01 | 2.707.588 AED | 15.622 AED | 1.743.699 AED |
| 2027-02 | 2.725.008 AED | 15.664 AED | 1.743.699 AED |
| 2027-03 | 2.742.541 AED | 15.706 AED | 1.743.699 AED |
| 2027-04 | 2.760.187 AED | 15.749 AED | 1.743.699 AED |
| 2027-05 | 2.777.946 AED | 15.791 AED | 1.743.699 AED |
| 2027-06 | 2.795.819 AED | 15.834 AED | 1.743.699 AED |
| 2027-07 | 2.813.808 AED | 15.877 AED | 1.743.699 AED |
| 2027-08 | 2.831.912 AED | 15.919 AED | 1.743.699 AED |
| 2027-09 | 2.850.132 AED | 15.962 AED | 1.743.699 AED |
| 2027-10 | 2.868.470 AED | 16.005 AED | 1.743.699 AED |
| 2027-11 | 2.886.926 AED | 16.048 AED | 1.992.799 AED |
| 2027-12 | 2.905.501 AED | 16.092 AED | 1.992.799 AED |
| 2028-01 | 2.924.195 AED | 16.135 AED | 1.992.799 AED |
| 2028-02 | 2.943.009 AED | 16.178 AED | 1.992.799 AED |
| 2028-03 | 2.961.945 AED | 16.222 AED | 1.992.799 AED |
| 2028-04 | 2.981.002 AED | 16.266 AED | 1.992.799 AED |
| 2028-05 | 3.000.182 AED | 16.309 AED | 1.992.799 AED |
| 2028-06 | 3.019.485 AED | 16.353 AED | 1.992.799 AED |
| 2028-07 | 3.038.912 AED | 16.397 AED | 1.992.799 AED |
| 2028-08 | 3.058.465 AED | 16.441 AED | 1.992.799 AED |
| 2028-09 | 3.078.143 AED | 16.486 AED | 1.992.799 AED |
| 2028-10 | 3.097.948 AED | 16.530 AED | 1.992.799 AED |
| 2028-11 | 3.117.880 AED | 16.574 AED | 2.241.899 AED |
| 2028-12 | 3.137.941 AED | 16.619 AED | 2.241.899 AED |
| 2029-01 | 3.158.130 AED | 16.664 AED | 2.241.899 AED |
| 2029-02 | 3.178.450 AED | 16.708 AED | 2.241.899 AED |
| 2029-03 | 3.198.900 AED | 16.753 AED | 2.241.899 AED |
| 2029-04 | 3.219.482 AED | 16.798 AED | 2.241.899 AED |
| 2029-05 | 3.240.196 AED | 16.843 AED | 2.490.999 AED |
| 2029-06 | 3.261.044 AED | 16.888 AED | 2.490.999 AED |
| 2029-07 | 3.282.025 AED | 16.934 AED | 2.490.999 AED |
| 2029-08 | 3.303.142 AED | 16.979 AED | 2.490.999 AED |
| 2029-09 | 3.324.395 AED | 17.025 AED | 2.490.999 AED |
| 2029-10 | 3.345.784 AED | 17.070 AED | 2.490.999 AED |
| 2029-11 | 3.367.311 AED | 17.116 AED | 2.490.999 AED |
| 2029-12 | 3.388.976 AED | 17.162 AED | 2.490.999 AED |
| 2030-01 | 3.410.781 AED | 17.208 AED | 2.490.999 AED |
| 2030-02 | 3.432.726 AED | 17.254 AED | 2.490.999 AED |
| 2030-03 | 3.454.812 AED | 17.300 AED | 2.490.999 AED |
| 2030-04 | 3.477.041 AED | 17.347 AED | 2.490.999 AED |
| 2030-05 | 3.499.412 AED | 17.393 AED | 2.490.999 AED |
| 2030-06 | 3.521.927 AED | 17.440 AED | 2.490.999 AED |
| 2030-07 | 3.544.588 AED | 17.486 AED | 2.490.999 AED |
| 2030-08 | 3.567.394 AED | 17.533 AED | 2.490.999 AED |
| 2030-09 | 3.590.346 AED | 17.580 AED | 2.490.999 AED |
| 2030-10 | 3.613.447 AED | 17.627 AED | 2.490.999 AED |
| 2030-11 | 3.636.696 AED | 17.674 AED | 2.490.999 AED |
| 2030-12 | 3.660.094 AED | 17.721 AED | 2.490.999 AED |
| 2031-01 | 3.683.643 AED | 17.769 AED | 2.490.999 AED |
| 2031-02 | 3.707.344 AED | 17.816 AED | 2.490.999 AED |
| 2031-03 | 3.731.197 AED | 17.864 AED | 2.490.999 AED |
| 2031-04 | 3.755.204 AED | 17.911 AED | 2.490.999 AED |
| 2031-05 | 3.779.365 AED | 17.959 AED | 2.490.999 AED |
| 2031-06 | 3.803.682 AED | 18.007 AED | 2.490.999 AED |
| 2031-07 | 3.828.155 AED | 18.055 AED | 2.490.999 AED |
| 2031-08 | 3.852.785 AED | 18.104 AED | 2.490.999 AED |
| 2031-09 | 3.877.574 AED | 18.152 AED | 2.490.999 AED |
| 2031-10 | 3.902.522 AED | 18.200 AED | 2.490.999 AED |
| 2031-11 | 3.927.631 AED | 18.249 AED | 2.490.999 AED |
| 2031-12 | 3.952.902 AED | 18.297 AED | 2.490.999 AED |
| 2032-01 | 3.978.335 AED | 18.346 AED | 2.490.999 AED |
| 2032-02 | 4.003.932 AED | 18.395 AED | 2.490.999 AED |
| 2032-03 | 4.029.693 AED | 18.444 AED | 2.490.999 AED |
| 2032-04 | 4.055.620 AED | 18.493 AED | 2.490.999 AED |
| 2032-05 | 4.081.714 AED | 18.543 AED | 2.490.999 AED |
| 2032-06 | 4.107.976 AED | 18.592 AED | 2.490.999 AED |
| 2032-07 | 4.134.407 AED | 18.641 AED | 2.490.999 AED |
| 2032-08 | 4.161.008 AED | 18.691 AED | 2.490.999 AED |
| 2032-09 | 4.187.780 AED | 18.741 AED | 2.490.999 AED |
| 2032-10 | 4.214.724 AED | 18.791 AED | 2.490.999 AED |
| 2032-11 | 4.241.842 AED | 18.841 AED | 2.490.999 AED |
| 2032-12 | 4.269.134 AED | 18.891 AED | 2.490.999 AED |
| 2033-01 | 4.296.602 AED | 18.941 AED | 2.490.999 AED |
| 2033-02 | 4.324.246 AED | 18.991 AED | 2.490.999 AED |
| 2033-03 | 4.352.069 AED | 19.042 AED | 2.490.999 AED |
| 2033-04 | 4.380.070 AED | 19.093 AED | 2.490.999 AED |
| 2033-05 | 4.408.251 AED | 19.143 AED | 2.490.999 AED |
| 2033-06 | 4.436.614 AED | 19.194 AED | 2.490.999 AED |
| 2033-07 | 4.465.160 AED | 19.245 AED | 2.490.999 AED |
| 2033-08 | 4.493.889 AED | 19.296 AED | 2.490.999 AED |
| 2033-09 | 4.522.802 AED | 19.348 AED | 2.490.999 AED |
| 2033-10 | 4.551.902 AED | 19.399 AED | 2.490.999 AED |
| 2033-11 | 4.581.189 AED | 19.450 AED | 2.490.999 AED |
| 2033-12 | 4.610.665 AED | 19.502 AED | 2.490.999 AED |
| 2034-01 | 4.640.330 AED | 19.554 AED | 2.490.999 AED |
| 2034-02 | 4.670.186 AED | 19.606 AED | 2.490.999 AED |
| 2034-03 | 4.700.234 AED | 19.658 AED | 2.490.999 AED |
| 2034-04 | 4.730.476 AED | 19.710 AED | 2.490.999 AED |
| 2034-05 | 4.760.912 AED | 19.762 AED | 2.490.999 AED |
| 2034-06 | 4.791.543 AED | 19.815 AED | 2.490.999 AED |
| 2034-07 | 4.822.372 AED | 19.867 AED | 2.490.999 AED |
| 2034-08 | 4.853.400 AED | 19.920 AED | 2.490.999 AED |
| 2034-09 | 4.884.627 AED | 19.972 AED | 2.490.999 AED |
| 2034-10 | 4.916.054 AED | 20.025 AED | 2.490.999 AED |
| 2034-11 | 4.947.684 AED | 20.078 AED | 2.490.999 AED |
| 2034-12 | 4.979.518 AED | 20.132 AED | 2.490.999 AED |
| 2035-01 | 5.011.556 AED | 20.185 AED | 2.490.999 AED |
| 2035-02 | 5.043.801 AED | 20.238 AED | 2.490.999 AED |
| 2035-03 | 5.076.253 AED | 20.292 AED | 2.490.999 AED |
| 2035-04 | 5.108.914 AED | 20.346 AED | 2.490.999 AED |
| 2035-05 | 5.141.785 AED | 20.399 AED | 2.490.999 AED |
| 2035-06 | 5.174.867 AED | 20.453 AED | 2.490.999 AED |
| 2035-07 | 5.208.162 AED | 20.508 AED | 2.490.999 AED |
| 2035-08 | 5.241.672 AED | 20.562 AED | 2.490.999 AED |
| 2035-09 | 5.275.397 AED | 20.616 AED | 2.490.999 AED |
| 2035-10 | 5.309.339 AED | 20.671 AED | 2.490.999 AED |
| 2035-11 | 5.343.499 AED | 20.725 AED | 2.490.999 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.490.999 AED | 0 AED | 498.199 AED |
| 2026 | 2.690.278 AED | 0 AED | 1.743.699 AED |
| 2027 | 2.905.501 AED | 190.269 AED | 1.992.799 AED |
| 2028 | 3.137.941 AED | 196.510 AED | 2.241.899 AED |
| 2029 | 3.388.976 AED | 202.940 AED | 2.490.999 AED |
| 2030 | 3.660.094 AED | 209.563 AED | 2.490.999 AED |
| 2031 | 3.952.902 AED | 216.383 AED | 2.490.999 AED |
| 2032 | 4.269.134 AED | 223.409 AED | 2.490.999 AED |
| 2033 | 4.610.665 AED | 230.644 AED | 2.490.999 AED |
| 2034 | 4.979.518 AED | 238.099 AED | 2.490.999 AED |
Additional Acquisition Costs
| DLD fee (4%) | 99,640 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 103,840 AED |
Price Range:
From price: 4,739,133 AED
Sizes:
From sqft: 2,230 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 379,131.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 33,450 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,739,133 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 473,913 AED |
| 2025-12-15 | Until Handover | 10.0 | 473,913 AED |
| 2026-11-15 | Until Handover | 10.0 | 473,913 AED |
| 2026-12-31 | At Handover | 40.0 | 1,895,653 AED |
| 2027-11-15 | Until Handover | 10.0 | 473,913 AED |
| 2028-11-15 | Until Handover | 10.0 | 473,913 AED |
| 2029-05-15 | Until Handover | 10.0 | 473,913 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 947,827 AED |
| 2026 | 2,369,567 AED |
| 2027 | 473,913 AED |
| 2028 | 473,913 AED |
| 2029 | 473,913 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 4.739.133 AED | 0 AED | 947.826 AED |
| 2026-01 | 4.769.624 AED | 0 AED | 947.826 AED |
| 2026-02 | 4.800.312 AED | 0 AED | 947.826 AED |
| 2026-03 | 4.831.197 AED | 0 AED | 947.826 AED |
| 2026-04 | 4.862.282 AED | 0 AED | 947.826 AED |
| 2026-05 | 4.893.566 AED | 0 AED | 947.826 AED |
| 2026-06 | 4.925.051 AED | 0 AED | 947.826 AED |
| 2026-07 | 4.956.739 AED | 0 AED | 947.826 AED |
| 2026-08 | 4.988.631 AED | 0 AED | 947.826 AED |
| 2026-09 | 5.020.728 AED | 0 AED | 947.826 AED |
| 2026-10 | 5.053.031 AED | 0 AED | 947.826 AED |
| 2026-11 | 5.085.543 AED | 0 AED | 1.421.739 AED |
| 2026-12 | 5.118.263 AED | 0 AED | 3.317.393 AED |
| 2027-01 | 5.151.194 AED | 29.754 AED | 3.317.393 AED |
| 2027-02 | 5.184.337 AED | 29.834 AED | 3.317.393 AED |
| 2027-03 | 5.217.693 AED | 29.915 AED | 3.317.393 AED |
| 2027-04 | 5.251.264 AED | 29.995 AED | 3.317.393 AED |
| 2027-05 | 5.285.051 AED | 30.076 AED | 3.317.393 AED |
| 2027-06 | 5.319.055 AED | 30.157 AED | 3.317.393 AED |
| 2027-07 | 5.353.278 AED | 30.239 AED | 3.317.393 AED |
| 2027-08 | 5.387.721 AED | 30.320 AED | 3.317.393 AED |
| 2027-09 | 5.422.386 AED | 30.402 AED | 3.317.393 AED |
| 2027-10 | 5.457.274 AED | 30.484 AED | 3.317.393 AED |
| 2027-11 | 5.492.386 AED | 30.566 AED | 3.791.306 AED |
| 2027-12 | 5.527.724 AED | 30.648 AED | 3.791.306 AED |
| 2028-01 | 5.563.290 AED | 30.730 AED | 3.791.306 AED |
| 2028-02 | 5.599.084 AED | 30.813 AED | 3.791.306 AED |
| 2028-03 | 5.635.109 AED | 30.896 AED | 3.791.306 AED |
| 2028-04 | 5.671.365 AED | 30.979 AED | 3.791.306 AED |
| 2028-05 | 5.707.855 AED | 31.062 AED | 3.791.306 AED |
| 2028-06 | 5.744.580 AED | 31.146 AED | 3.791.306 AED |
| 2028-07 | 5.781.540 AED | 31.229 AED | 3.791.306 AED |
| 2028-08 | 5.818.739 AED | 31.313 AED | 3.791.306 AED |
| 2028-09 | 5.856.177 AED | 31.397 AED | 3.791.306 AED |
| 2028-10 | 5.893.856 AED | 31.482 AED | 3.791.306 AED |
| 2028-11 | 5.931.777 AED | 31.566 AED | 4.265.219 AED |
| 2028-12 | 5.969.942 AED | 31.651 AED | 4.265.219 AED |
| 2029-01 | 6.008.353 AED | 31.736 AED | 4.265.219 AED |
| 2029-02 | 6.047.011 AED | 31.821 AED | 4.265.219 AED |
| 2029-03 | 6.085.918 AED | 31.906 AED | 4.265.219 AED |
| 2029-04 | 6.125.075 AED | 31.992 AED | 4.265.219 AED |
| 2029-05 | 6.164.483 AED | 32.078 AED | 4.739.133 AED |
| 2029-06 | 6.204.146 AED | 32.164 AED | 4.739.133 AED |
| 2029-07 | 6.244.064 AED | 32.250 AED | 4.739.133 AED |
| 2029-08 | 6.284.238 AED | 32.336 AED | 4.739.133 AED |
| 2029-09 | 6.324.671 AED | 32.423 AED | 4.739.133 AED |
| 2029-10 | 6.365.364 AED | 32.510 AED | 4.739.133 AED |
| 2029-11 | 6.406.319 AED | 32.597 AED | 4.739.133 AED |
| 2029-12 | 6.447.538 AED | 32.684 AED | 4.739.133 AED |
| 2030-01 | 6.489.021 AED | 32.772 AED | 4.739.133 AED |
| 2030-02 | 6.530.772 AED | 32.859 AED | 4.739.133 AED |
| 2030-03 | 6.572.791 AED | 32.947 AED | 4.739.133 AED |
| 2030-04 | 6.615.081 AED | 33.035 AED | 4.739.133 AED |
| 2030-05 | 6.657.642 AED | 33.124 AED | 4.739.133 AED |
| 2030-06 | 6.700.478 AED | 33.212 AED | 4.739.133 AED |
| 2030-07 | 6.743.589 AED | 33.301 AED | 4.739.133 AED |
| 2030-08 | 6.786.977 AED | 33.390 AED | 4.739.133 AED |
| 2030-09 | 6.830.645 AED | 33.479 AED | 4.739.133 AED |
| 2030-10 | 6.874.593 AED | 33.569 AED | 4.739.133 AED |
| 2030-11 | 6.918.825 AED | 33.658 AED | 4.739.133 AED |
| 2030-12 | 6.963.341 AED | 33.748 AED | 4.739.133 AED |
| 2031-01 | 7.008.143 AED | 33.838 AED | 4.739.133 AED |
| 2031-02 | 7.053.234 AED | 33.929 AED | 4.739.133 AED |
| 2031-03 | 7.098.614 AED | 34.019 AED | 4.739.133 AED |
| 2031-04 | 7.144.287 AED | 34.110 AED | 4.739.133 AED |
| 2031-05 | 7.190.254 AED | 34.201 AED | 4.739.133 AED |
| 2031-06 | 7.236.516 AED | 34.292 AED | 4.739.133 AED |
| 2031-07 | 7.283.076 AED | 34.384 AED | 4.739.133 AED |
| 2031-08 | 7.329.935 AED | 34.475 AED | 4.739.133 AED |
| 2031-09 | 7.377.096 AED | 34.567 AED | 4.739.133 AED |
| 2031-10 | 7.424.561 AED | 34.659 AED | 4.739.133 AED |
| 2031-11 | 7.472.331 AED | 34.752 AED | 4.739.133 AED |
| 2031-12 | 7.520.408 AED | 34.844 AED | 4.739.133 AED |
| 2032-01 | 7.568.795 AED | 34.937 AED | 4.739.133 AED |
| 2032-02 | 7.617.492 AED | 35.030 AED | 4.739.133 AED |
| 2032-03 | 7.666.504 AED | 35.123 AED | 4.739.133 AED |
| 2032-04 | 7.715.830 AED | 35.217 AED | 4.739.133 AED |
| 2032-05 | 7.765.474 AED | 35.311 AED | 4.739.133 AED |
| 2032-06 | 7.815.437 AED | 35.405 AED | 4.739.133 AED |
| 2032-07 | 7.865.722 AED | 35.499 AED | 4.739.133 AED |
| 2032-08 | 7.916.330 AED | 35.593 AED | 4.739.133 AED |
| 2032-09 | 7.967.264 AED | 35.688 AED | 4.739.133 AED |
| 2032-10 | 8.018.526 AED | 35.783 AED | 4.739.133 AED |
| 2032-11 | 8.070.117 AED | 35.878 AED | 4.739.133 AED |
| 2032-12 | 8.122.041 AED | 35.973 AED | 4.739.133 AED |
| 2033-01 | 8.174.298 AED | 36.069 AED | 4.739.133 AED |
| 2033-02 | 8.226.892 AED | 36.165 AED | 4.739.133 AED |
| 2033-03 | 8.279.824 AED | 36.261 AED | 4.739.133 AED |
| 2033-04 | 8.333.097 AED | 36.357 AED | 4.739.133 AED |
| 2033-05 | 8.386.712 AED | 36.454 AED | 4.739.133 AED |
| 2033-06 | 8.440.672 AED | 36.550 AED | 4.739.133 AED |
| 2033-07 | 8.494.980 AED | 36.647 AED | 4.739.133 AED |
| 2033-08 | 8.549.637 AED | 36.745 AED | 4.739.133 AED |
| 2033-09 | 8.604.645 AED | 36.842 AED | 4.739.133 AED |
| 2033-10 | 8.660.008 AED | 36.940 AED | 4.739.133 AED |
| 2033-11 | 8.715.727 AED | 37.038 AED | 4.739.133 AED |
| 2033-12 | 8.771.804 AED | 37.136 AED | 4.739.133 AED |
| 2034-01 | 8.828.242 AED | 37.235 AED | 4.739.133 AED |
| 2034-02 | 8.885.043 AED | 37.333 AED | 4.739.133 AED |
| 2034-03 | 8.942.210 AED | 37.432 AED | 4.739.133 AED |
| 2034-04 | 8.999.744 AED | 37.532 AED | 4.739.133 AED |
| 2034-05 | 9.057.649 AED | 37.631 AED | 4.739.133 AED |
| 2034-06 | 9.115.926 AED | 37.731 AED | 4.739.133 AED |
| 2034-07 | 9.174.578 AED | 37.831 AED | 4.739.133 AED |
| 2034-08 | 9.233.608 AED | 37.931 AED | 4.739.133 AED |
| 2034-09 | 9.293.017 AED | 38.031 AED | 4.739.133 AED |
| 2034-10 | 9.352.809 AED | 38.132 AED | 4.739.133 AED |
| 2034-11 | 9.412.985 AED | 38.233 AED | 4.739.133 AED |
| 2034-12 | 9.473.548 AED | 38.334 AED | 4.739.133 AED |
| 2035-01 | 9.534.501 AED | 38.435 AED | 4.739.133 AED |
| 2035-02 | 9.595.847 AED | 38.537 AED | 4.739.133 AED |
| 2035-03 | 9.657.587 AED | 38.639 AED | 4.739.133 AED |
| 2035-04 | 9.719.724 AED | 38.741 AED | 4.739.133 AED |
| 2035-05 | 9.782.261 AED | 38.844 AED | 4.739.133 AED |
| 2035-06 | 9.845.200 AED | 38.946 AED | 4.739.133 AED |
| 2035-07 | 9.908.545 AED | 39.049 AED | 4.739.133 AED |
| 2035-08 | 9.972.296 AED | 39.152 AED | 4.739.133 AED |
| 2035-09 | 10.036.458 AED | 39.256 AED | 4.739.133 AED |
| 2035-10 | 10.101.033 AED | 39.359 AED | 4.739.133 AED |
| 2035-11 | 10.166.024 AED | 39.463 AED | 4.739.133 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 4.739.133 AED | 0 AED | 947.826 AED |
| 2026 | 5.118.263 AED | 0 AED | 3.317.393 AED |
| 2027 | 5.527.724 AED | 362.390 AED | 3.791.306 AED |
| 2028 | 5.969.942 AED | 374.264 AED | 4.265.219 AED |
| 2029 | 6.447.538 AED | 386.497 AED | 4.739.133 AED |
| 2030 | 6.963.341 AED | 399.094 AED | 4.739.133 AED |
| 2031 | 7.520.408 AED | 412.070 AED | 4.739.133 AED |
| 2032 | 8.122.041 AED | 425.437 AED | 4.739.133 AED |
| 2033 | 8.771.804 AED | 439.204 AED | 4.739.133 AED |
| 2034 | 9.473.548 AED | 453.386 AED | 4.739.133 AED |
Additional Acquisition Costs
| DLD fee (4%) | 189,565 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 193,765 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.