Resorts
Handover Date: 2028-06-30
Developer:
Samana Developers
Description:
Discounts:
Other: Discounted Price
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
Percent: 1.00 % after 4 month
Percent: 1.00 % after 5 month
Percent: 1.00 % after 6 month
Percent: 1.00 % after 7 month
Percent: 1.00 % after 8 month
Percent: 1.00 % after 9 month
Percent: 1.00 % after 10 month
Percent: 11.00 % after 11 month
Percent: 1.00 % after 12 month
Percent: 1.00 % after 13 month
Percent: 1.00 % after 14 month
Percent: 1.00 % after 15 month
Percent: 1.00 % after 16 month
Percent: 6.00 % after 17 month
Percent: 1.00 % after 18 month
Percent: 1.00 % after 19 month
Percent: 1.00 % after 20 month
Percent: 1.00 % after 21 month
Percent: 1.00 % after 22 month
Percent: 1.00 % after 23 month
Percent: 1.00 % after 24 month
Percent: 1.00 % after 25 month
Percent: 1.00 % after 26 month
Percent: 1.00 % after 27 month
Percent: 1.00 % after 28 month
Percent: 1.00 % after 29 month
Percent: 1.00 % after 30 month
Percent: 1.00 % after 31 month
Percent: 1.00 % after 32 month
Percent: 1.00 % after 33 month
Percent: 1.00 % after 34 month
Percent: 1.00 % after 35 month
Percent: 1.00 % after 36 month
Percent: 1.00 % after 37 month
Percent: 1.00 % after 38 month
Percent: 1.00 % after 39 month
Percent: 1.00 % after 40 month
Percent: 1.00 % after 41 month
Percent: 1.00 % after 42 month
The amount to be paid at the time of the handover.
Percent: 0.50 % after 1 month
Percent: 0.50 % after 2 month
Percent: 0.50 % after 3 month
Percent: 0.50 % after 4 month
Percent: 0.50 % after 5 month
Percent: 0.50 % after 6 month
Percent: 0.50 % after 7 month
Percent: 0.50 % after 8 month
Percent: 0.50 % after 9 month
Percent: 0.50 % after 10 month
Percent: 0.50 % after 11 month
Percent: 0.50 % after 12 month
Percent: 0.50 % after 13 month
Percent: 0.50 % after 14 month
Percent: 0.50 % after 15 month
Percent: 0.50 % after 16 month
Percent: 0.50 % after 17 month
Percent: 0.50 % after 18 month
Percent: 0.50 % after 19 month
Percent: 0.50 % after 20 month
Percent: 0.50 % after 21 month
Percent: 0.50 % after 22 month
Percent: 0.50 % after 23 month
Percent: 0.50 % after 24 month
Percent: 0.50 % after 25 month
Percent: 0.50 % after 26 month
Percent: 0.50 % after 27 month
Percent: 0.50 % after 28 month
Percent: 0.50 % after 29 month
Percent: 0.50 % after 30 month
Percent: 0.50 % after 31 month
Percent: 0.50 % after 32 month
Percent: 0.50 % after 33 month
Percent: 0.50 % after 34 month
Percent: 0.50 % after 35 month
Percent: 0.50 % after 36 month
Percent: 0.50 % after 37 month
Percent: 0.50 % after 38 month
Percent: 0.50 % after 39 month
Percent: 0.50 % after 40 month
Percent: 0.50 % after 41 month
Percent: 0.50 % after 42 month
Percent: 0.50 % after 43 month
Percent: 0.50 % after 44 month
Percent: 0.50 % after 45 month
Percent: 0.50 % after 46 month
Percent: 0.50 % after 47 month
Percent: 0.50 % after 48 month
Percent: 0.50 % after 49 month
Percent: 0.50 % after 50 month
Percent: 0.50 % after 51 month
Percent: 0.50 % after 52 month
Percent: 0.50 % after 53 month
Percent: 0.50 % after 54 month
Percent: 0.50 % after 55 month
Percent: 0.50 % after 56 month
Price Range:
From price: 734,000 AED
Sizes:
From sqft: 436 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 58,720.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 6,540 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 734,000 AED)
Payment Plan: Samana - Resorts - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 15.0 | 110,100 AED |
| 2025-12-15 | Until Handover | 1.0 | 7,340 AED |
| 2026-01-15 | Until Handover | 1.0 | 7,340 AED |
| 2026-02-15 | Until Handover | 1.0 | 7,340 AED |
| 2026-03-15 | Until Handover | 1.0 | 7,340 AED |
| 2026-04-15 | Until Handover | 1.0 | 7,340 AED |
| 2026-05-15 | Until Handover | 1.0 | 7,340 AED |
| 2026-06-15 | Until Handover | 1.0 | 7,340 AED |
| 2026-07-15 | Until Handover | 1.0 | 7,340 AED |
| 2026-08-15 | Until Handover | 1.0 | 7,340 AED |
| 2026-09-15 | Until Handover | 1.0 | 7,340 AED |
| 2026-10-15 | Until Handover | 11.0 | 80,740 AED |
| 2026-11-15 | Until Handover | 1.0 | 7,340 AED |
| 2026-12-15 | Until Handover | 1.0 | 7,340 AED |
| 2027-01-15 | Until Handover | 1.0 | 7,340 AED |
| 2027-02-15 | Until Handover | 1.0 | 7,340 AED |
| 2027-03-15 | Until Handover | 1.0 | 7,340 AED |
| 2027-04-15 | Until Handover | 6.0 | 44,040 AED |
| 2027-05-15 | Until Handover | 1.0 | 7,340 AED |
| 2027-06-15 | Until Handover | 1.0 | 7,340 AED |
| 2027-07-15 | Until Handover | 1.0 | 7,340 AED |
| 2027-08-15 | Until Handover | 1.0 | 7,340 AED |
| 2027-09-15 | Until Handover | 1.0 | 7,340 AED |
| 2027-10-15 | Until Handover | 1.0 | 7,340 AED |
| 2027-11-15 | Until Handover | 1.0 | 7,340 AED |
| 2027-12-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-01-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-02-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-03-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-04-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-05-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-06-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-06-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2028-07-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-07-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2028-08-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-08-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2028-09-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-09-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2028-10-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-10-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2028-11-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-11-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2028-12-15 | Until Handover | 1.0 | 7,340 AED |
| 2028-12-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2029-01-15 | Until Handover | 1.0 | 7,340 AED |
| 2029-01-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2029-02-15 | Until Handover | 1.0 | 7,340 AED |
| 2029-03-02 | Post Handover Payment | 0.5 | 3,670 AED |
| 2029-03-15 | Until Handover | 1.0 | 7,340 AED |
| 2029-03-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2029-04-15 | Until Handover | 1.0 | 7,340 AED |
| 2029-04-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2029-05-15 | Until Handover | 1.0 | 7,340 AED |
| 2029-05-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2029-06-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2029-07-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2029-08-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2029-09-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2029-10-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2029-11-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2029-12-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2030-01-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2030-03-02 | Post Handover Payment | 0.5 | 3,670 AED |
| 2030-03-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2030-04-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2030-05-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2030-06-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2030-07-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2030-08-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2030-09-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2030-10-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2030-11-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2030-12-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2031-01-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2031-03-02 | Post Handover Payment | 0.5 | 3,670 AED |
| 2031-03-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2031-04-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2031-05-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2031-06-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2031-07-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2031-08-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2031-09-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2031-10-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2031-11-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2031-12-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2032-01-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2032-03-01 | Post Handover Payment | 0.5 | 3,670 AED |
| 2032-03-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2032-04-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2032-05-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2032-06-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2032-07-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2032-08-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2032-09-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2032-10-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2032-11-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2032-12-30 | Post Handover Payment | 0.5 | 3,670 AED |
| 2033-01-30 | Post Handover Payment | 0.5 | 3,670 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 117,440 AED |
| 2026 | 161,480 AED |
| 2027 | 124,780 AED |
| 2028 | 113,770 AED |
| 2029 | 80,740 AED |
| 2030 | 44,040 AED |
| 2031 | 44,040 AED |
| 2032 | 44,040 AED |
| 2033 | 3,670 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 734.000 AED | 0 AED | 117.440 AED |
| 2026-01 | 738.722 AED | 0 AED | 124.780 AED |
| 2026-02 | 743.475 AED | 0 AED | 132.120 AED |
| 2026-03 | 748.259 AED | 0 AED | 139.460 AED |
| 2026-04 | 753.073 AED | 0 AED | 146.800 AED |
| 2026-05 | 757.918 AED | 0 AED | 154.140 AED |
| 2026-06 | 762.795 AED | 0 AED | 161.480 AED |
| 2026-07 | 767.703 AED | 0 AED | 168.820 AED |
| 2026-08 | 772.642 AED | 0 AED | 176.160 AED |
| 2026-09 | 777.613 AED | 0 AED | 183.500 AED |
| 2026-10 | 782.616 AED | 0 AED | 264.240 AED |
| 2026-11 | 787.652 AED | 0 AED | 271.580 AED |
| 2026-12 | 792.720 AED | 0 AED | 278.920 AED |
| 2027-01 | 797.820 AED | 0 AED | 286.260 AED |
| 2027-02 | 802.953 AED | 0 AED | 293.600 AED |
| 2027-03 | 808.119 AED | 0 AED | 300.940 AED |
| 2027-04 | 813.319 AED | 0 AED | 344.980 AED |
| 2027-05 | 818.552 AED | 0 AED | 352.320 AED |
| 2027-06 | 823.818 AED | 0 AED | 359.660 AED |
| 2027-07 | 829.119 AED | 0 AED | 367.000 AED |
| 2027-08 | 834.453 AED | 0 AED | 374.340 AED |
| 2027-09 | 839.822 AED | 0 AED | 381.680 AED |
| 2027-10 | 845.226 AED | 0 AED | 389.020 AED |
| 2027-11 | 850.664 AED | 0 AED | 396.360 AED |
| 2027-12 | 856.137 AED | 0 AED | 403.700 AED |
| 2028-01 | 861.646 AED | 0 AED | 411.040 AED |
| 2028-02 | 867.189 AED | 0 AED | 418.380 AED |
| 2028-03 | 872.769 AED | 0 AED | 425.720 AED |
| 2028-04 | 878.384 AED | 0 AED | 433.060 AED |
| 2028-05 | 884.036 AED | 0 AED | 440.400 AED |
| 2028-06 | 889.724 AED | 0 AED | 451.410 AED |
| 2028-07 | 895.448 AED | 4.348 AED | 462.420 AED |
| 2028-08 | 901.210 AED | 4.348 AED | 473.430 AED |
| 2028-09 | 907.008 AED | 4.348 AED | 484.440 AED |
| 2028-10 | 912.844 AED | 4.348 AED | 495.450 AED |
| 2028-11 | 918.717 AED | 4.348 AED | 506.460 AED |
| 2028-12 | 924.628 AED | 4.348 AED | 517.470 AED |
| 2029-01 | 930.577 AED | 4.495 AED | 528.480 AED |
| 2029-02 | 936.565 AED | 4.507 AED | 535.820 AED |
| 2029-03 | 942.590 AED | 4.520 AED | 550.500 AED |
| 2029-04 | 948.655 AED | 4.532 AED | 561.510 AED |
| 2029-05 | 954.759 AED | 4.545 AED | 572.520 AED |
| 2029-06 | 960.902 AED | 4.557 AED | 576.190 AED |
| 2029-07 | 967.084 AED | 4.570 AED | 579.860 AED |
| 2029-08 | 973.306 AED | 4.582 AED | 583.530 AED |
| 2029-09 | 979.569 AED | 4.595 AED | 587.200 AED |
| 2029-10 | 985.871 AED | 4.608 AED | 590.870 AED |
| 2029-11 | 992.214 AED | 4.620 AED | 594.540 AED |
| 2029-12 | 998.598 AED | 4.633 AED | 598.210 AED |
| 2030-01 | 1.005.023 AED | 4.646 AED | 601.880 AED |
| 2030-02 | 1.011.490 AED | 4.659 AED | 601.880 AED |
| 2030-03 | 1.017.998 AED | 4.671 AED | 609.220 AED |
| 2030-04 | 1.024.548 AED | 4.684 AED | 612.890 AED |
| 2030-05 | 1.031.140 AED | 4.697 AED | 616.560 AED |
| 2030-06 | 1.037.774 AED | 4.710 AED | 620.230 AED |
| 2030-07 | 1.044.451 AED | 4.723 AED | 623.900 AED |
| 2030-08 | 1.051.171 AED | 4.736 AED | 627.570 AED |
| 2030-09 | 1.057.934 AED | 4.749 AED | 631.240 AED |
| 2030-10 | 1.064.741 AED | 4.762 AED | 634.910 AED |
| 2030-11 | 1.071.592 AED | 4.775 AED | 638.580 AED |
| 2030-12 | 1.078.486 AED | 4.788 AED | 642.250 AED |
| 2031-01 | 1.085.425 AED | 4.802 AED | 645.920 AED |
| 2031-02 | 1.092.409 AED | 4.815 AED | 645.920 AED |
| 2031-03 | 1.099.438 AED | 4.828 AED | 653.260 AED |
| 2031-04 | 1.106.511 AED | 4.841 AED | 656.930 AED |
| 2031-05 | 1.113.631 AED | 4.855 AED | 660.600 AED |
| 2031-06 | 1.120.796 AED | 4.868 AED | 664.270 AED |
| 2031-07 | 1.128.007 AED | 4.881 AED | 667.940 AED |
| 2031-08 | 1.135.265 AED | 4.895 AED | 671.610 AED |
| 2031-09 | 1.142.569 AED | 4.908 AED | 675.280 AED |
| 2031-10 | 1.149.920 AED | 4.921 AED | 678.950 AED |
| 2031-11 | 1.157.319 AED | 4.935 AED | 682.620 AED |
| 2031-12 | 1.164.765 AED | 4.948 AED | 686.290 AED |
| 2032-01 | 1.172.259 AED | 4.962 AED | 689.960 AED |
| 2032-02 | 1.179.802 AED | 4.976 AED | 689.960 AED |
| 2032-03 | 1.187.393 AED | 4.989 AED | 697.300 AED |
| 2032-04 | 1.195.032 AED | 5.003 AED | 700.970 AED |
| 2032-05 | 1.202.721 AED | 5.017 AED | 704.640 AED |
| 2032-06 | 1.210.460 AED | 5.030 AED | 708.310 AED |
| 2032-07 | 1.218.248 AED | 5.044 AED | 711.980 AED |
| 2032-08 | 1.226.086 AED | 5.058 AED | 715.650 AED |
| 2032-09 | 1.233.975 AED | 5.072 AED | 719.320 AED |
| 2032-10 | 1.241.914 AED | 5.085 AED | 722.990 AED |
| 2032-11 | 1.249.905 AED | 5.099 AED | 726.660 AED |
| 2032-12 | 1.257.947 AED | 5.113 AED | 730.330 AED |
| 2033-01 | 1.266.040 AED | 5.127 AED | 734.000 AED |
| 2033-02 | 1.274.186 AED | 5.141 AED | 734.000 AED |
| 2033-03 | 1.282.384 AED | 5.155 AED | 734.000 AED |
| 2033-04 | 1.290.635 AED | 5.169 AED | 734.000 AED |
| 2033-05 | 1.298.939 AED | 5.183 AED | 734.000 AED |
| 2033-06 | 1.307.296 AED | 5.198 AED | 734.000 AED |
| 2033-07 | 1.315.708 AED | 5.212 AED | 734.000 AED |
| 2033-08 | 1.324.173 AED | 5.226 AED | 734.000 AED |
| 2033-09 | 1.332.693 AED | 5.240 AED | 734.000 AED |
| 2033-10 | 1.341.267 AED | 5.254 AED | 734.000 AED |
| 2033-11 | 1.349.897 AED | 5.269 AED | 734.000 AED |
| 2033-12 | 1.358.582 AED | 5.283 AED | 734.000 AED |
| 2034-01 | 1.367.323 AED | 5.297 AED | 734.000 AED |
| 2034-02 | 1.376.121 AED | 5.312 AED | 734.000 AED |
| 2034-03 | 1.384.975 AED | 5.326 AED | 734.000 AED |
| 2034-04 | 1.393.886 AED | 5.341 AED | 734.000 AED |
| 2034-05 | 1.402.854 AED | 5.355 AED | 734.000 AED |
| 2034-06 | 1.411.880 AED | 5.370 AED | 734.000 AED |
| 2034-07 | 1.420.964 AED | 5.384 AED | 734.000 AED |
| 2034-08 | 1.430.107 AED | 5.399 AED | 734.000 AED |
| 2034-09 | 1.439.308 AED | 5.414 AED | 734.000 AED |
| 2034-10 | 1.448.569 AED | 5.428 AED | 734.000 AED |
| 2034-11 | 1.457.889 AED | 5.443 AED | 734.000 AED |
| 2034-12 | 1.467.269 AED | 5.458 AED | 734.000 AED |
| 2035-01 | 1.476.709 AED | 5.473 AED | 734.000 AED |
| 2035-02 | 1.486.211 AED | 5.488 AED | 734.000 AED |
| 2035-03 | 1.495.773 AED | 5.502 AED | 734.000 AED |
| 2035-04 | 1.505.397 AED | 5.517 AED | 734.000 AED |
| 2035-05 | 1.515.082 AED | 5.532 AED | 734.000 AED |
| 2035-06 | 1.524.831 AED | 5.547 AED | 734.000 AED |
| 2035-07 | 1.534.641 AED | 5.562 AED | 734.000 AED |
| 2035-08 | 1.544.515 AED | 5.577 AED | 734.000 AED |
| 2035-09 | 1.554.453 AED | 5.592 AED | 734.000 AED |
| 2035-10 | 1.564.454 AED | 5.608 AED | 734.000 AED |
| 2035-11 | 1.574.520 AED | 5.623 AED | 734.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 734.000 AED | 0 AED | 117.440 AED |
| 2026 | 792.720 AED | 0 AED | 278.920 AED |
| 2027 | 856.137 AED | 0 AED | 403.700 AED |
| 2028 | 924.628 AED | 26.088 AED | 517.470 AED |
| 2029 | 998.598 AED | 54.764 AED | 598.210 AED |
| 2030 | 1.078.486 AED | 56.600 AED | 642.250 AED |
| 2031 | 1.164.765 AED | 58.497 AED | 686.290 AED |
| 2032 | 1.257.947 AED | 60.448 AED | 730.330 AED |
| 2033 | 1.358.582 AED | 62.457 AED | 734.000 AED |
| 2034 | 1.467.269 AED | 64.527 AED | 734.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 29,360 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 33,560 AED |
Price Range:
From price: 1,079,000 AED
Sizes:
From sqft: 870 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 86,320.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 13,050 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,079,000 AED)
Payment Plan: Samana - Resorts - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 15.0 | 161,850 AED |
| 2025-12-15 | Until Handover | 1.0 | 10,790 AED |
| 2026-01-15 | Until Handover | 1.0 | 10,790 AED |
| 2026-02-15 | Until Handover | 1.0 | 10,790 AED |
| 2026-03-15 | Until Handover | 1.0 | 10,790 AED |
| 2026-04-15 | Until Handover | 1.0 | 10,790 AED |
| 2026-05-15 | Until Handover | 1.0 | 10,790 AED |
| 2026-06-15 | Until Handover | 1.0 | 10,790 AED |
| 2026-07-15 | Until Handover | 1.0 | 10,790 AED |
| 2026-08-15 | Until Handover | 1.0 | 10,790 AED |
| 2026-09-15 | Until Handover | 1.0 | 10,790 AED |
| 2026-10-15 | Until Handover | 11.0 | 118,690 AED |
| 2026-11-15 | Until Handover | 1.0 | 10,790 AED |
| 2026-12-15 | Until Handover | 1.0 | 10,790 AED |
| 2027-01-15 | Until Handover | 1.0 | 10,790 AED |
| 2027-02-15 | Until Handover | 1.0 | 10,790 AED |
| 2027-03-15 | Until Handover | 1.0 | 10,790 AED |
| 2027-04-15 | Until Handover | 6.0 | 64,740 AED |
| 2027-05-15 | Until Handover | 1.0 | 10,790 AED |
| 2027-06-15 | Until Handover | 1.0 | 10,790 AED |
| 2027-07-15 | Until Handover | 1.0 | 10,790 AED |
| 2027-08-15 | Until Handover | 1.0 | 10,790 AED |
| 2027-09-15 | Until Handover | 1.0 | 10,790 AED |
| 2027-10-15 | Until Handover | 1.0 | 10,790 AED |
| 2027-11-15 | Until Handover | 1.0 | 10,790 AED |
| 2027-12-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-01-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-02-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-03-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-04-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-05-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-06-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-06-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2028-07-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-07-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2028-08-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-08-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2028-09-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-09-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2028-10-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-10-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2028-11-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-11-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2028-12-15 | Until Handover | 1.0 | 10,790 AED |
| 2028-12-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2029-01-15 | Until Handover | 1.0 | 10,790 AED |
| 2029-01-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2029-02-15 | Until Handover | 1.0 | 10,790 AED |
| 2029-03-02 | Post Handover Payment | 0.5 | 5,395 AED |
| 2029-03-15 | Until Handover | 1.0 | 10,790 AED |
| 2029-03-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2029-04-15 | Until Handover | 1.0 | 10,790 AED |
| 2029-04-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2029-05-15 | Until Handover | 1.0 | 10,790 AED |
| 2029-05-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2029-06-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2029-07-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2029-08-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2029-09-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2029-10-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2029-11-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2029-12-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2030-01-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2030-03-02 | Post Handover Payment | 0.5 | 5,395 AED |
| 2030-03-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2030-04-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2030-05-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2030-06-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2030-07-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2030-08-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2030-09-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2030-10-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2030-11-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2030-12-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2031-01-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2031-03-02 | Post Handover Payment | 0.5 | 5,395 AED |
| 2031-03-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2031-04-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2031-05-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2031-06-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2031-07-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2031-08-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2031-09-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2031-10-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2031-11-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2031-12-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2032-01-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2032-03-01 | Post Handover Payment | 0.5 | 5,395 AED |
| 2032-03-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2032-04-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2032-05-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2032-06-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2032-07-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2032-08-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2032-09-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2032-10-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2032-11-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2032-12-30 | Post Handover Payment | 0.5 | 5,395 AED |
| 2033-01-30 | Post Handover Payment | 0.5 | 5,395 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 172,640 AED |
| 2026 | 237,380 AED |
| 2027 | 183,430 AED |
| 2028 | 167,245 AED |
| 2029 | 118,690 AED |
| 2030 | 64,740 AED |
| 2031 | 64,740 AED |
| 2032 | 64,740 AED |
| 2033 | 5,395 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.079.000 AED | 0 AED | 172.640 AED |
| 2026-01 | 1.085.942 AED | 0 AED | 183.430 AED |
| 2026-02 | 1.092.929 AED | 0 AED | 194.220 AED |
| 2026-03 | 1.099.961 AED | 0 AED | 205.010 AED |
| 2026-04 | 1.107.038 AED | 0 AED | 215.800 AED |
| 2026-05 | 1.114.161 AED | 0 AED | 226.590 AED |
| 2026-06 | 1.121.329 AED | 0 AED | 237.380 AED |
| 2026-07 | 1.128.544 AED | 0 AED | 248.170 AED |
| 2026-08 | 1.135.805 AED | 0 AED | 258.960 AED |
| 2026-09 | 1.143.113 AED | 0 AED | 269.750 AED |
| 2026-10 | 1.150.468 AED | 0 AED | 388.440 AED |
| 2026-11 | 1.157.870 AED | 0 AED | 399.230 AED |
| 2026-12 | 1.165.320 AED | 0 AED | 410.020 AED |
| 2027-01 | 1.172.817 AED | 0 AED | 420.810 AED |
| 2027-02 | 1.180.363 AED | 0 AED | 431.600 AED |
| 2027-03 | 1.187.958 AED | 0 AED | 442.390 AED |
| 2027-04 | 1.195.601 AED | 0 AED | 507.130 AED |
| 2027-05 | 1.203.294 AED | 0 AED | 517.920 AED |
| 2027-06 | 1.211.036 AED | 0 AED | 528.710 AED |
| 2027-07 | 1.218.827 AED | 0 AED | 539.500 AED |
| 2027-08 | 1.226.669 AED | 0 AED | 550.290 AED |
| 2027-09 | 1.234.562 AED | 0 AED | 561.080 AED |
| 2027-10 | 1.242.505 AED | 0 AED | 571.870 AED |
| 2027-11 | 1.250.499 AED | 0 AED | 582.660 AED |
| 2027-12 | 1.258.545 AED | 0 AED | 593.450 AED |
| 2028-01 | 1.266.643 AED | 0 AED | 604.240 AED |
| 2028-02 | 1.274.792 AED | 0 AED | 615.030 AED |
| 2028-03 | 1.282.994 AED | 0 AED | 625.820 AED |
| 2028-04 | 1.291.249 AED | 0 AED | 636.610 AED |
| 2028-05 | 1.299.557 AED | 0 AED | 647.400 AED |
| 2028-06 | 1.307.918 AED | 0 AED | 663.585 AED |
| 2028-07 | 1.316.334 AED | 6.105 AED | 679.770 AED |
| 2028-08 | 1.324.803 AED | 6.105 AED | 695.955 AED |
| 2028-09 | 1.333.327 AED | 6.105 AED | 712.140 AED |
| 2028-10 | 1.341.905 AED | 6.105 AED | 728.325 AED |
| 2028-11 | 1.350.539 AED | 6.105 AED | 744.510 AED |
| 2028-12 | 1.359.229 AED | 6.105 AED | 760.695 AED |
| 2029-01 | 1.367.974 AED | 6.321 AED | 776.880 AED |
| 2029-02 | 1.376.776 AED | 6.339 AED | 787.670 AED |
| 2029-03 | 1.385.634 AED | 6.358 AED | 809.250 AED |
| 2029-04 | 1.394.549 AED | 6.376 AED | 825.435 AED |
| 2029-05 | 1.403.522 AED | 6.394 AED | 841.620 AED |
| 2029-06 | 1.412.552 AED | 6.413 AED | 847.015 AED |
| 2029-07 | 1.421.640 AED | 6.431 AED | 852.410 AED |
| 2029-08 | 1.430.787 AED | 6.450 AED | 857.805 AED |
| 2029-09 | 1.439.993 AED | 6.469 AED | 863.200 AED |
| 2029-10 | 1.449.258 AED | 6.487 AED | 868.595 AED |
| 2029-11 | 1.458.583 AED | 6.506 AED | 873.990 AED |
| 2029-12 | 1.467.967 AED | 6.525 AED | 879.385 AED |
| 2030-01 | 1.477.412 AED | 6.543 AED | 884.780 AED |
| 2030-02 | 1.486.918 AED | 6.562 AED | 884.780 AED |
| 2030-03 | 1.496.485 AED | 6.581 AED | 895.570 AED |
| 2030-04 | 1.506.113 AED | 6.600 AED | 900.965 AED |
| 2030-05 | 1.515.803 AED | 6.619 AED | 906.360 AED |
| 2030-06 | 1.525.556 AED | 6.638 AED | 911.755 AED |
| 2030-07 | 1.535.372 AED | 6.657 AED | 917.150 AED |
| 2030-08 | 1.545.250 AED | 6.676 AED | 922.545 AED |
| 2030-09 | 1.555.192 AED | 6.695 AED | 927.940 AED |
| 2030-10 | 1.565.199 AED | 6.714 AED | 933.335 AED |
| 2030-11 | 1.575.269 AED | 6.734 AED | 938.730 AED |
| 2030-12 | 1.585.404 AED | 6.753 AED | 944.125 AED |
| 2031-01 | 1.595.605 AED | 6.772 AED | 949.520 AED |
| 2031-02 | 1.605.871 AED | 6.792 AED | 949.520 AED |
| 2031-03 | 1.616.203 AED | 6.811 AED | 960.310 AED |
| 2031-04 | 1.626.602 AED | 6.831 AED | 965.705 AED |
| 2031-05 | 1.637.068 AED | 6.850 AED | 971.100 AED |
| 2031-06 | 1.647.601 AED | 6.870 AED | 976.495 AED |
| 2031-07 | 1.658.201 AED | 6.889 AED | 981.890 AED |
| 2031-08 | 1.668.870 AED | 6.909 AED | 987.285 AED |
| 2031-09 | 1.679.608 AED | 6.929 AED | 992.680 AED |
| 2031-10 | 1.690.415 AED | 6.949 AED | 998.075 AED |
| 2031-11 | 1.701.291 AED | 6.968 AED | 1.003.470 AED |
| 2031-12 | 1.712.237 AED | 6.988 AED | 1.008.865 AED |
| 2032-01 | 1.723.253 AED | 7.008 AED | 1.014.260 AED |
| 2032-02 | 1.734.341 AED | 7.028 AED | 1.014.260 AED |
| 2032-03 | 1.745.500 AED | 7.048 AED | 1.025.050 AED |
| 2032-04 | 1.756.730 AED | 7.068 AED | 1.030.445 AED |
| 2032-05 | 1.768.033 AED | 7.088 AED | 1.035.840 AED |
| 2032-06 | 1.779.409 AED | 7.108 AED | 1.041.235 AED |
| 2032-07 | 1.790.858 AED | 7.129 AED | 1.046.630 AED |
| 2032-08 | 1.802.380 AED | 7.149 AED | 1.052.025 AED |
| 2032-09 | 1.813.977 AED | 7.169 AED | 1.057.420 AED |
| 2032-10 | 1.825.648 AED | 7.190 AED | 1.062.815 AED |
| 2032-11 | 1.837.394 AED | 7.210 AED | 1.068.210 AED |
| 2032-12 | 1.849.216 AED | 7.231 AED | 1.073.605 AED |
| 2033-01 | 1.861.114 AED | 7.251 AED | 1.079.000 AED |
| 2033-02 | 1.873.088 AED | 7.272 AED | 1.079.000 AED |
| 2033-03 | 1.885.140 AED | 7.292 AED | 1.079.000 AED |
| 2033-04 | 1.897.269 AED | 7.313 AED | 1.079.000 AED |
| 2033-05 | 1.909.476 AED | 7.334 AED | 1.079.000 AED |
| 2033-06 | 1.921.762 AED | 7.354 AED | 1.079.000 AED |
| 2033-07 | 1.934.126 AED | 7.375 AED | 1.079.000 AED |
| 2033-08 | 1.946.570 AED | 7.396 AED | 1.079.000 AED |
| 2033-09 | 1.959.095 AED | 7.417 AED | 1.079.000 AED |
| 2033-10 | 1.971.700 AED | 7.438 AED | 1.079.000 AED |
| 2033-11 | 1.984.386 AED | 7.459 AED | 1.079.000 AED |
| 2033-12 | 1.997.153 AED | 7.480 AED | 1.079.000 AED |
| 2034-01 | 2.010.003 AED | 7.501 AED | 1.079.000 AED |
| 2034-02 | 2.022.935 AED | 7.522 AED | 1.079.000 AED |
| 2034-03 | 2.035.951 AED | 7.544 AED | 1.079.000 AED |
| 2034-04 | 2.049.050 AED | 7.565 AED | 1.079.000 AED |
| 2034-05 | 2.062.234 AED | 7.586 AED | 1.079.000 AED |
| 2034-06 | 2.075.503 AED | 7.608 AED | 1.079.000 AED |
| 2034-07 | 2.088.856 AED | 7.629 AED | 1.079.000 AED |
| 2034-08 | 2.102.296 AED | 7.651 AED | 1.079.000 AED |
| 2034-09 | 2.115.822 AED | 7.672 AED | 1.079.000 AED |
| 2034-10 | 2.129.436 AED | 7.694 AED | 1.079.000 AED |
| 2034-11 | 2.143.136 AED | 7.715 AED | 1.079.000 AED |
| 2034-12 | 2.156.925 AED | 7.737 AED | 1.079.000 AED |
| 2035-01 | 2.170.803 AED | 7.759 AED | 1.079.000 AED |
| 2035-02 | 2.184.770 AED | 7.781 AED | 1.079.000 AED |
| 2035-03 | 2.198.827 AED | 7.803 AED | 1.079.000 AED |
| 2035-04 | 2.212.974 AED | 7.825 AED | 1.079.000 AED |
| 2035-05 | 2.227.213 AED | 7.846 AED | 1.079.000 AED |
| 2035-06 | 2.241.543 AED | 7.869 AED | 1.079.000 AED |
| 2035-07 | 2.255.965 AED | 7.891 AED | 1.079.000 AED |
| 2035-08 | 2.270.480 AED | 7.913 AED | 1.079.000 AED |
| 2035-09 | 2.285.088 AED | 7.935 AED | 1.079.000 AED |
| 2035-10 | 2.299.791 AED | 7.957 AED | 1.079.000 AED |
| 2035-11 | 2.314.587 AED | 7.980 AED | 1.079.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.079.000 AED | 0 AED | 172.640 AED |
| 2026 | 1.165.320 AED | 0 AED | 410.020 AED |
| 2027 | 1.258.545 AED | 0 AED | 593.450 AED |
| 2028 | 1.359.229 AED | 36.630 AED | 760.695 AED |
| 2029 | 1.467.967 AED | 77.069 AED | 879.385 AED |
| 2030 | 1.585.404 AED | 79.772 AED | 944.125 AED |
| 2031 | 1.712.237 AED | 82.558 AED | 1.008.865 AED |
| 2032 | 1.849.216 AED | 85.426 AED | 1.073.605 AED |
| 2033 | 1.997.153 AED | 88.381 AED | 1.079.000 AED |
| 2034 | 2.156.925 AED | 91.424 AED | 1.079.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 43,160 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 47,360 AED |
Price Range:
From price: 1,535,000 AED
Sizes:
From sqft: 1,164 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 122,800.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 17,460 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,535,000 AED)
Payment Plan: Samana - Resorts - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 15.0 | 230,250 AED |
| 2025-12-15 | Until Handover | 1.0 | 15,350 AED |
| 2026-01-15 | Until Handover | 1.0 | 15,350 AED |
| 2026-02-15 | Until Handover | 1.0 | 15,350 AED |
| 2026-03-15 | Until Handover | 1.0 | 15,350 AED |
| 2026-04-15 | Until Handover | 1.0 | 15,350 AED |
| 2026-05-15 | Until Handover | 1.0 | 15,350 AED |
| 2026-06-15 | Until Handover | 1.0 | 15,350 AED |
| 2026-07-15 | Until Handover | 1.0 | 15,350 AED |
| 2026-08-15 | Until Handover | 1.0 | 15,350 AED |
| 2026-09-15 | Until Handover | 1.0 | 15,350 AED |
| 2026-10-15 | Until Handover | 11.0 | 168,850 AED |
| 2026-11-15 | Until Handover | 1.0 | 15,350 AED |
| 2026-12-15 | Until Handover | 1.0 | 15,350 AED |
| 2027-01-15 | Until Handover | 1.0 | 15,350 AED |
| 2027-02-15 | Until Handover | 1.0 | 15,350 AED |
| 2027-03-15 | Until Handover | 1.0 | 15,350 AED |
| 2027-04-15 | Until Handover | 6.0 | 92,100 AED |
| 2027-05-15 | Until Handover | 1.0 | 15,350 AED |
| 2027-06-15 | Until Handover | 1.0 | 15,350 AED |
| 2027-07-15 | Until Handover | 1.0 | 15,350 AED |
| 2027-08-15 | Until Handover | 1.0 | 15,350 AED |
| 2027-09-15 | Until Handover | 1.0 | 15,350 AED |
| 2027-10-15 | Until Handover | 1.0 | 15,350 AED |
| 2027-11-15 | Until Handover | 1.0 | 15,350 AED |
| 2027-12-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-01-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-02-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-03-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-04-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-05-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-06-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-06-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2028-07-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-07-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2028-08-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-08-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2028-09-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-09-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2028-10-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-10-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2028-11-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-11-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2028-12-15 | Until Handover | 1.0 | 15,350 AED |
| 2028-12-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2029-01-15 | Until Handover | 1.0 | 15,350 AED |
| 2029-01-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2029-02-15 | Until Handover | 1.0 | 15,350 AED |
| 2029-03-02 | Post Handover Payment | 0.5 | 7,675 AED |
| 2029-03-15 | Until Handover | 1.0 | 15,350 AED |
| 2029-03-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2029-04-15 | Until Handover | 1.0 | 15,350 AED |
| 2029-04-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2029-05-15 | Until Handover | 1.0 | 15,350 AED |
| 2029-05-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2029-06-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2029-07-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2029-08-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2029-09-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2029-10-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2029-11-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2029-12-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2030-01-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2030-03-02 | Post Handover Payment | 0.5 | 7,675 AED |
| 2030-03-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2030-04-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2030-05-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2030-06-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2030-07-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2030-08-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2030-09-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2030-10-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2030-11-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2030-12-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2031-01-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2031-03-02 | Post Handover Payment | 0.5 | 7,675 AED |
| 2031-03-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2031-04-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2031-05-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2031-06-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2031-07-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2031-08-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2031-09-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2031-10-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2031-11-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2031-12-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2032-01-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2032-03-01 | Post Handover Payment | 0.5 | 7,675 AED |
| 2032-03-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2032-04-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2032-05-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2032-06-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2032-07-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2032-08-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2032-09-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2032-10-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2032-11-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2032-12-30 | Post Handover Payment | 0.5 | 7,675 AED |
| 2033-01-30 | Post Handover Payment | 0.5 | 7,675 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 245,600 AED |
| 2026 | 337,700 AED |
| 2027 | 260,950 AED |
| 2028 | 237,925 AED |
| 2029 | 168,850 AED |
| 2030 | 92,100 AED |
| 2031 | 92,100 AED |
| 2032 | 92,100 AED |
| 2033 | 7,675 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.535.000 AED | 0 AED | 245.600 AED |
| 2026-01 | 1.544.876 AED | 0 AED | 260.950 AED |
| 2026-02 | 1.554.816 AED | 0 AED | 276.300 AED |
| 2026-03 | 1.564.819 AED | 0 AED | 291.650 AED |
| 2026-04 | 1.574.887 AED | 0 AED | 307.000 AED |
| 2026-05 | 1.585.020 AED | 0 AED | 322.350 AED |
| 2026-06 | 1.595.218 AED | 0 AED | 337.700 AED |
| 2026-07 | 1.605.482 AED | 0 AED | 353.050 AED |
| 2026-08 | 1.615.812 AED | 0 AED | 368.400 AED |
| 2026-09 | 1.626.208 AED | 0 AED | 383.750 AED |
| 2026-10 | 1.636.671 AED | 0 AED | 552.600 AED |
| 2026-11 | 1.647.201 AED | 0 AED | 567.950 AED |
| 2026-12 | 1.657.800 AED | 0 AED | 583.300 AED |
| 2027-01 | 1.668.466 AED | 0 AED | 598.650 AED |
| 2027-02 | 1.679.201 AED | 0 AED | 614.000 AED |
| 2027-03 | 1.690.005 AED | 0 AED | 629.350 AED |
| 2027-04 | 1.700.878 AED | 0 AED | 721.450 AED |
| 2027-05 | 1.711.822 AED | 0 AED | 736.800 AED |
| 2027-06 | 1.722.836 AED | 0 AED | 752.150 AED |
| 2027-07 | 1.733.921 AED | 0 AED | 767.500 AED |
| 2027-08 | 1.745.077 AED | 0 AED | 782.850 AED |
| 2027-09 | 1.756.305 AED | 0 AED | 798.200 AED |
| 2027-10 | 1.767.605 AED | 0 AED | 813.550 AED |
| 2027-11 | 1.778.978 AED | 0 AED | 828.900 AED |
| 2027-12 | 1.790.424 AED | 0 AED | 844.250 AED |
| 2028-01 | 1.801.943 AED | 0 AED | 859.600 AED |
| 2028-02 | 1.813.537 AED | 0 AED | 874.950 AED |
| 2028-03 | 1.825.205 AED | 0 AED | 890.300 AED |
| 2028-04 | 1.836.949 AED | 0 AED | 905.650 AED |
| 2028-05 | 1.848.768 AED | 0 AED | 921.000 AED |
| 2028-06 | 1.860.663 AED | 0 AED | 944.025 AED |
| 2028-07 | 1.872.634 AED | 8.778 AED | 967.050 AED |
| 2028-08 | 1.884.683 AED | 8.778 AED | 990.075 AED |
| 2028-09 | 1.896.809 AED | 8.778 AED | 1.013.100 AED |
| 2028-10 | 1.909.013 AED | 8.778 AED | 1.036.125 AED |
| 2028-11 | 1.921.296 AED | 8.778 AED | 1.059.150 AED |
| 2028-12 | 1.933.657 AED | 8.778 AED | 1.082.175 AED |
| 2029-01 | 1.946.099 AED | 9.085 AED | 1.105.200 AED |
| 2029-02 | 1.958.620 AED | 9.111 AED | 1.120.550 AED |
| 2029-03 | 1.971.222 AED | 9.137 AED | 1.151.250 AED |
| 2029-04 | 1.983.905 AED | 9.163 AED | 1.174.275 AED |
| 2029-05 | 1.996.669 AED | 9.189 AED | 1.197.300 AED |
| 2029-06 | 2.009.516 AED | 9.215 AED | 1.204.975 AED |
| 2029-07 | 2.022.445 AED | 9.242 AED | 1.212.650 AED |
| 2029-08 | 2.035.458 AED | 9.268 AED | 1.220.325 AED |
| 2029-09 | 2.048.554 AED | 9.295 AED | 1.228.000 AED |
| 2029-10 | 2.061.734 AED | 9.321 AED | 1.235.675 AED |
| 2029-11 | 2.074.999 AED | 9.348 AED | 1.243.350 AED |
| 2029-12 | 2.088.350 AED | 9.374 AED | 1.251.025 AED |
| 2030-01 | 2.101.787 AED | 9.401 AED | 1.258.700 AED |
| 2030-02 | 2.115.310 AED | 9.428 AED | 1.258.700 AED |
| 2030-03 | 2.128.919 AED | 9.455 AED | 1.274.050 AED |
| 2030-04 | 2.142.617 AED | 9.482 AED | 1.281.725 AED |
| 2030-05 | 2.156.403 AED | 9.509 AED | 1.289.400 AED |
| 2030-06 | 2.170.277 AED | 9.536 AED | 1.297.075 AED |
| 2030-07 | 2.184.241 AED | 9.563 AED | 1.304.750 AED |
| 2030-08 | 2.198.294 AED | 9.590 AED | 1.312.425 AED |
| 2030-09 | 2.212.438 AED | 9.617 AED | 1.320.100 AED |
| 2030-10 | 2.226.673 AED | 9.644 AED | 1.327.775 AED |
| 2030-11 | 2.240.999 AED | 9.672 AED | 1.335.450 AED |
| 2030-12 | 2.255.418 AED | 9.699 AED | 1.343.125 AED |
| 2031-01 | 2.269.930 AED | 9.727 AED | 1.350.800 AED |
| 2031-02 | 2.284.534 AED | 9.754 AED | 1.350.800 AED |
| 2031-03 | 2.299.233 AED | 9.782 AED | 1.366.150 AED |
| 2031-04 | 2.314.026 AED | 9.810 AED | 1.373.825 AED |
| 2031-05 | 2.328.915 AED | 9.837 AED | 1.381.500 AED |
| 2031-06 | 2.343.899 AED | 9.865 AED | 1.389.175 AED |
| 2031-07 | 2.358.980 AED | 9.893 AED | 1.396.850 AED |
| 2031-08 | 2.374.158 AED | 9.921 AED | 1.404.525 AED |
| 2031-09 | 2.389.433 AED | 9.949 AED | 1.412.200 AED |
| 2031-10 | 2.404.807 AED | 9.977 AED | 1.419.875 AED |
| 2031-11 | 2.420.279 AED | 10.006 AED | 1.427.550 AED |
| 2031-12 | 2.435.852 AED | 10.034 AED | 1.435.225 AED |
| 2032-01 | 2.451.524 AED | 10.062 AED | 1.442.900 AED |
| 2032-02 | 2.467.297 AED | 10.091 AED | 1.442.900 AED |
| 2032-03 | 2.483.172 AED | 10.119 AED | 1.458.250 AED |
| 2032-04 | 2.499.149 AED | 10.148 AED | 1.465.925 AED |
| 2032-05 | 2.515.228 AED | 10.176 AED | 1.473.600 AED |
| 2032-06 | 2.531.411 AED | 10.205 AED | 1.481.275 AED |
| 2032-07 | 2.547.698 AED | 10.234 AED | 1.488.950 AED |
| 2032-08 | 2.564.090 AED | 10.263 AED | 1.496.625 AED |
| 2032-09 | 2.580.588 AED | 10.291 AED | 1.504.300 AED |
| 2032-10 | 2.597.191 AED | 10.320 AED | 1.511.975 AED |
| 2032-11 | 2.613.902 AED | 10.349 AED | 1.519.650 AED |
| 2032-12 | 2.630.720 AED | 10.379 AED | 1.527.325 AED |
| 2033-01 | 2.647.646 AED | 10.408 AED | 1.535.000 AED |
| 2033-02 | 2.664.681 AED | 10.437 AED | 1.535.000 AED |
| 2033-03 | 2.681.826 AED | 10.466 AED | 1.535.000 AED |
| 2033-04 | 2.699.081 AED | 10.496 AED | 1.535.000 AED |
| 2033-05 | 2.716.446 AED | 10.525 AED | 1.535.000 AED |
| 2033-06 | 2.733.924 AED | 10.555 AED | 1.535.000 AED |
| 2033-07 | 2.751.514 AED | 10.584 AED | 1.535.000 AED |
| 2033-08 | 2.769.218 AED | 10.614 AED | 1.535.000 AED |
| 2033-09 | 2.787.035 AED | 10.644 AED | 1.535.000 AED |
| 2033-10 | 2.804.967 AED | 10.674 AED | 1.535.000 AED |
| 2033-11 | 2.823.014 AED | 10.704 AED | 1.535.000 AED |
| 2033-12 | 2.841.177 AED | 10.734 AED | 1.535.000 AED |
| 2034-01 | 2.859.458 AED | 10.764 AED | 1.535.000 AED |
| 2034-02 | 2.877.855 AED | 10.794 AED | 1.535.000 AED |
| 2034-03 | 2.896.372 AED | 10.824 AED | 1.535.000 AED |
| 2034-04 | 2.915.007 AED | 10.854 AED | 1.535.000 AED |
| 2034-05 | 2.933.762 AED | 10.885 AED | 1.535.000 AED |
| 2034-06 | 2.952.638 AED | 10.915 AED | 1.535.000 AED |
| 2034-07 | 2.971.636 AED | 10.946 AED | 1.535.000 AED |
| 2034-08 | 2.990.755 AED | 10.976 AED | 1.535.000 AED |
| 2034-09 | 3.009.998 AED | 11.007 AED | 1.535.000 AED |
| 2034-10 | 3.029.364 AED | 11.038 AED | 1.535.000 AED |
| 2034-11 | 3.048.855 AED | 11.068 AED | 1.535.000 AED |
| 2034-12 | 3.068.472 AED | 11.099 AED | 1.535.000 AED |
| 2035-01 | 3.088.214 AED | 11.130 AED | 1.535.000 AED |
| 2035-02 | 3.108.084 AED | 11.161 AED | 1.535.000 AED |
| 2035-03 | 3.128.081 AED | 11.192 AED | 1.535.000 AED |
| 2035-04 | 3.148.208 AED | 11.224 AED | 1.535.000 AED |
| 2035-05 | 3.168.463 AED | 11.255 AED | 1.535.000 AED |
| 2035-06 | 3.188.849 AED | 11.286 AED | 1.535.000 AED |
| 2035-07 | 3.209.366 AED | 11.318 AED | 1.535.000 AED |
| 2035-08 | 3.230.016 AED | 11.349 AED | 1.535.000 AED |
| 2035-09 | 3.250.798 AED | 11.381 AED | 1.535.000 AED |
| 2035-10 | 3.271.713 AED | 11.412 AED | 1.535.000 AED |
| 2035-11 | 3.292.764 AED | 11.444 AED | 1.535.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.535.000 AED | 0 AED | 245.600 AED |
| 2026 | 1.657.800 AED | 0 AED | 583.300 AED |
| 2027 | 1.790.424 AED | 0 AED | 844.250 AED |
| 2028 | 1.933.657 AED | 52.668 AED | 1.082.175 AED |
| 2029 | 2.088.350 AED | 110.748 AED | 1.251.025 AED |
| 2030 | 2.255.418 AED | 114.596 AED | 1.343.125 AED |
| 2031 | 2.435.852 AED | 118.555 AED | 1.435.225 AED |
| 2032 | 2.630.720 AED | 122.637 AED | 1.527.325 AED |
| 2033 | 2.841.177 AED | 126.841 AED | 1.535.000 AED |
| 2034 | 3.068.472 AED | 131.170 AED | 1.535.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 61,400 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 65,600 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.