Project details:
Barari Lagoons
Handover Date: 2028-03-31
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 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: 1.00 % after 11 month
Percent: 11.00 % 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: 1.00 % after 17 month
Percent: 6.00 % 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
Percent: 1.00 % after 43 month
Percent: 1.00 % after 44 month
Percent: 1.00 % after 45 month
Percent: 1.00 % after 46 month
Percent: 1.00 % after 47 month
Percent: 1.00 % after 48 month
Percent: 1.00 % after 49 month
Percent: 1.00 % after 50 month
Percent: 1.00 % after 51 month
Percent: 1.00 % after 52 month
Percent: 1.00 % after 53 month
Percent: 1.00 % after 54 month
Percent: 1.00 % after 55 month
Percent: 1.00 % after 56 month
Percent: 1.00 % after 57 month
Percent: 1.00 % after 58 month
Percent: 1.00 % after 59 month
Percent: 1.00 % after 60 month
Percent: 1.00 % after 61 month
Percent: 1.00 % after 62 month
Percent: 1.00 % after 63 month
Percent: 1.00 % after 64 month
Percent: 1.00 % after 65 month
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
The amount to be paid at the time of the handover.
Price Range:
From price: 870,449 AED
Sizes:
From sqft: 423 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 69,636.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 6,345 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 870,449 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 174,090 AED |
| 2025-12-15 | Until Handover | 1.0 | 8,704 AED |
| 2026-01-15 | Until Handover | 1.0 | 8,704 AED |
| 2026-02-15 | Until Handover | 1.0 | 8,704 AED |
| 2026-03-15 | Until Handover | 1.0 | 8,704 AED |
| 2026-04-15 | Until Handover | 1.0 | 8,704 AED |
| 2026-05-15 | Until Handover | 1.0 | 8,704 AED |
| 2026-06-15 | Until Handover | 1.0 | 8,704 AED |
| 2026-07-15 | Until Handover | 1.0 | 8,704 AED |
| 2026-08-15 | Until Handover | 1.0 | 8,704 AED |
| 2026-09-15 | Until Handover | 1.0 | 8,704 AED |
| 2026-10-15 | Until Handover | 1.0 | 8,704 AED |
| 2026-11-15 | Until Handover | 11.0 | 95,749 AED |
| 2026-12-15 | Until Handover | 1.0 | 8,704 AED |
| 2027-01-15 | Until Handover | 1.0 | 8,704 AED |
| 2027-02-15 | Until Handover | 1.0 | 8,704 AED |
| 2027-03-15 | Until Handover | 1.0 | 8,704 AED |
| 2027-04-15 | Until Handover | 1.0 | 8,704 AED |
| 2027-05-15 | Until Handover | 6.0 | 52,227 AED |
| 2027-06-15 | Until Handover | 1.0 | 8,704 AED |
| 2027-07-15 | Until Handover | 1.0 | 8,704 AED |
| 2027-08-15 | Until Handover | 1.0 | 8,704 AED |
| 2027-09-15 | Until Handover | 1.0 | 8,704 AED |
| 2027-10-15 | Until Handover | 1.0 | 8,704 AED |
| 2027-11-15 | Until Handover | 1.0 | 8,704 AED |
| 2027-12-15 | Until Handover | 1.0 | 8,704 AED |
| 2028-01-15 | Until Handover | 1.0 | 8,704 AED |
| 2028-02-15 | Until Handover | 1.0 | 8,704 AED |
| 2028-03-15 | Until Handover | 1.0 | 8,704 AED |
| 2028-04-15 | Until Handover | 1.0 | 8,704 AED |
| 2028-05-15 | Until Handover | 1.0 | 8,704 AED |
| 2028-06-15 | Until Handover | 1.0 | 8,704 AED |
| 2028-07-15 | Until Handover | 1.0 | 8,704 AED |
| 2028-08-15 | Until Handover | 1.0 | 8,704 AED |
| 2028-09-15 | Until Handover | 1.0 | 8,704 AED |
| 2028-10-15 | Until Handover | 1.0 | 8,704 AED |
| 2028-11-15 | Until Handover | 1.0 | 8,704 AED |
| 2028-12-15 | Until Handover | 1.0 | 8,704 AED |
| 2029-01-15 | Until Handover | 1.0 | 8,704 AED |
| 2029-02-15 | Until Handover | 1.0 | 8,704 AED |
| 2029-03-15 | Until Handover | 1.0 | 8,704 AED |
| 2029-04-15 | Until Handover | 1.0 | 8,704 AED |
| 2029-05-15 | Until Handover | 1.0 | 8,704 AED |
| 2029-06-15 | Until Handover | 1.0 | 8,704 AED |
| 2029-07-15 | Until Handover | 1.0 | 8,704 AED |
| 2029-08-15 | Until Handover | 1.0 | 8,704 AED |
| 2029-09-15 | Until Handover | 1.0 | 8,704 AED |
| 2029-10-15 | Until Handover | 1.0 | 8,704 AED |
| 2029-11-15 | Until Handover | 1.0 | 8,704 AED |
| 2029-12-15 | Until Handover | 1.0 | 8,704 AED |
| 2030-01-15 | Until Handover | 1.0 | 8,704 AED |
| 2030-02-15 | Until Handover | 1.0 | 8,704 AED |
| 2030-03-15 | Until Handover | 1.0 | 8,704 AED |
| 2030-04-15 | Until Handover | 1.0 | 8,704 AED |
| 2030-05-15 | Until Handover | 1.0 | 8,704 AED |
| 2030-06-15 | Until Handover | 1.0 | 8,704 AED |
| 2030-07-15 | Until Handover | 1.0 | 8,704 AED |
| 2030-08-15 | Until Handover | 1.0 | 8,704 AED |
| 2030-09-15 | Until Handover | 1.0 | 8,704 AED |
| 2030-10-15 | Until Handover | 1.0 | 8,704 AED |
| 2030-11-15 | Until Handover | 1.0 | 8,704 AED |
| 2030-12-15 | Until Handover | 1.0 | 8,704 AED |
| 2031-01-15 | Until Handover | 1.0 | 8,704 AED |
| 2031-02-15 | Until Handover | 1.0 | 8,704 AED |
| 2031-03-15 | Until Handover | 1.0 | 8,704 AED |
| 2031-04-15 | Until Handover | 1.0 | 8,704 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 182,794 AED |
| 2026 | 191,499 AED |
| 2027 | 147,976 AED |
| 2028 | 104,454 AED |
| 2029 | 104,454 AED |
| 2030 | 104,454 AED |
| 2031 | 34,818 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 870.449 AED | 0 AED | 182.794 AED |
| 2026-01 | 876.049 AED | 0 AED | 191.498 AED |
| 2026-02 | 881.686 AED | 0 AED | 200.203 AED |
| 2026-03 | 887.358 AED | 0 AED | 208.907 AED |
| 2026-04 | 893.068 AED | 0 AED | 217.612 AED |
| 2026-05 | 898.814 AED | 0 AED | 226.316 AED |
| 2026-06 | 904.597 AED | 0 AED | 235.021 AED |
| 2026-07 | 910.417 AED | 0 AED | 243.725 AED |
| 2026-08 | 916.274 AED | 0 AED | 252.430 AED |
| 2026-09 | 922.170 AED | 0 AED | 261.134 AED |
| 2026-10 | 928.103 AED | 0 AED | 269.839 AED |
| 2026-11 | 934.075 AED | 0 AED | 365.588 AED |
| 2026-12 | 940.084 AED | 0 AED | 374.293 AED |
| 2027-01 | 946.133 AED | 0 AED | 382.997 AED |
| 2027-02 | 952.220 AED | 0 AED | 391.702 AED |
| 2027-03 | 958.347 AED | 0 AED | 400.406 AED |
| 2027-04 | 964.513 AED | 0 AED | 409.111 AED |
| 2027-05 | 970.719 AED | 0 AED | 461.337 AED |
| 2027-06 | 976.964 AED | 0 AED | 470.042 AED |
| 2027-07 | 983.250 AED | 0 AED | 478.746 AED |
| 2027-08 | 989.576 AED | 0 AED | 487.451 AED |
| 2027-09 | 995.943 AED | 0 AED | 496.155 AED |
| 2027-10 | 1.002.351 AED | 0 AED | 504.860 AED |
| 2027-11 | 1.008.801 AED | 0 AED | 513.564 AED |
| 2027-12 | 1.015.291 AED | 0 AED | 522.269 AED |
| 2028-01 | 1.021.824 AED | 0 AED | 530.973 AED |
| 2028-02 | 1.028.398 AED | 0 AED | 539.678 AED |
| 2028-03 | 1.035.015 AED | 0 AED | 548.382 AED |
| 2028-04 | 1.041.674 AED | 5.274 AED | 557.087 AED |
| 2028-05 | 1.048.376 AED | 5.274 AED | 565.791 AED |
| 2028-06 | 1.055.122 AED | 5.274 AED | 574.496 AED |
| 2028-07 | 1.061.910 AED | 5.274 AED | 583.200 AED |
| 2028-08 | 1.068.743 AED | 5.274 AED | 591.905 AED |
| 2028-09 | 1.075.619 AED | 5.274 AED | 600.609 AED |
| 2028-10 | 1.082.540 AED | 5.274 AED | 609.314 AED |
| 2028-11 | 1.089.505 AED | 5.274 AED | 618.018 AED |
| 2028-12 | 1.096.515 AED | 5.274 AED | 626.723 AED |
| 2029-01 | 1.103.570 AED | 5.448 AED | 635.427 AED |
| 2029-02 | 1.110.670 AED | 5.463 AED | 644.132 AED |
| 2029-03 | 1.117.816 AED | 5.477 AED | 652.836 AED |
| 2029-04 | 1.125.008 AED | 5.492 AED | 661.541 AED |
| 2029-05 | 1.132.246 AED | 5.507 AED | 670.245 AED |
| 2029-06 | 1.139.531 AED | 5.522 AED | 678.950 AED |
| 2029-07 | 1.146.863 AED | 5.537 AED | 687.654 AED |
| 2029-08 | 1.154.242 AED | 5.552 AED | 696.359 AED |
| 2029-09 | 1.161.669 AED | 5.567 AED | 705.063 AED |
| 2029-10 | 1.169.143 AED | 5.582 AED | 713.768 AED |
| 2029-11 | 1.176.665 AED | 5.597 AED | 722.472 AED |
| 2029-12 | 1.184.236 AED | 5.612 AED | 731.177 AED |
| 2030-01 | 1.191.855 AED | 5.627 AED | 739.881 AED |
| 2030-02 | 1.199.524 AED | 5.642 AED | 748.586 AED |
| 2030-03 | 1.207.241 AED | 5.658 AED | 757.290 AED |
| 2030-04 | 1.215.009 AED | 5.673 AED | 765.995 AED |
| 2030-05 | 1.222.826 AED | 5.688 AED | 774.699 AED |
| 2030-06 | 1.230.694 AED | 5.703 AED | 783.404 AED |
| 2030-07 | 1.238.612 AED | 5.719 AED | 792.108 AED |
| 2030-08 | 1.246.582 AED | 5.734 AED | 800.813 AED |
| 2030-09 | 1.254.602 AED | 5.750 AED | 809.517 AED |
| 2030-10 | 1.262.674 AED | 5.765 AED | 818.222 AED |
| 2030-11 | 1.270.798 AED | 5.781 AED | 826.926 AED |
| 2030-12 | 1.278.975 AED | 5.796 AED | 835.631 AED |
| 2031-01 | 1.287.204 AED | 5.812 AED | 844.335 AED |
| 2031-02 | 1.295.486 AED | 5.827 AED | 853.040 AED |
| 2031-03 | 1.303.821 AED | 5.843 AED | 861.744 AED |
| 2031-04 | 1.312.210 AED | 5.859 AED | 870.448 AED |
| 2031-05 | 1.320.652 AED | 5.875 AED | 870.448 AED |
| 2031-06 | 1.329.149 AED | 5.890 AED | 870.448 AED |
| 2031-07 | 1.337.701 AED | 5.906 AED | 870.448 AED |
| 2031-08 | 1.346.308 AED | 5.922 AED | 870.448 AED |
| 2031-09 | 1.354.970 AED | 5.938 AED | 870.448 AED |
| 2031-10 | 1.363.688 AED | 5.954 AED | 870.448 AED |
| 2031-11 | 1.372.462 AED | 5.970 AED | 870.448 AED |
| 2031-12 | 1.381.293 AED | 5.986 AED | 870.448 AED |
| 2032-01 | 1.390.180 AED | 6.002 AED | 870.448 AED |
| 2032-02 | 1.399.124 AED | 6.018 AED | 870.448 AED |
| 2032-03 | 1.408.126 AED | 6.034 AED | 870.448 AED |
| 2032-04 | 1.417.186 AED | 6.051 AED | 870.448 AED |
| 2032-05 | 1.426.305 AED | 6.067 AED | 870.448 AED |
| 2032-06 | 1.435.481 AED | 6.083 AED | 870.448 AED |
| 2032-07 | 1.444.717 AED | 6.099 AED | 870.448 AED |
| 2032-08 | 1.454.013 AED | 6.116 AED | 870.448 AED |
| 2032-09 | 1.463.368 AED | 6.132 AED | 870.448 AED |
| 2032-10 | 1.472.783 AED | 6.148 AED | 870.448 AED |
| 2032-11 | 1.482.259 AED | 6.165 AED | 870.448 AED |
| 2032-12 | 1.491.796 AED | 6.181 AED | 870.448 AED |
| 2033-01 | 1.501.394 AED | 6.198 AED | 870.448 AED |
| 2033-02 | 1.511.054 AED | 6.215 AED | 870.448 AED |
| 2033-03 | 1.520.777 AED | 6.231 AED | 870.448 AED |
| 2033-04 | 1.530.561 AED | 6.248 AED | 870.448 AED |
| 2033-05 | 1.540.409 AED | 6.265 AED | 870.448 AED |
| 2033-06 | 1.550.320 AED | 6.281 AED | 870.448 AED |
| 2033-07 | 1.560.295 AED | 6.298 AED | 870.448 AED |
| 2033-08 | 1.570.334 AED | 6.315 AED | 870.448 AED |
| 2033-09 | 1.580.437 AED | 6.332 AED | 870.448 AED |
| 2033-10 | 1.590.606 AED | 6.349 AED | 870.448 AED |
| 2033-11 | 1.600.840 AED | 6.366 AED | 870.448 AED |
| 2033-12 | 1.611.140 AED | 6.383 AED | 870.448 AED |
| 2034-01 | 1.621.506 AED | 6.400 AED | 870.448 AED |
| 2034-02 | 1.631.939 AED | 6.417 AED | 870.448 AED |
| 2034-03 | 1.642.439 AED | 6.434 AED | 870.448 AED |
| 2034-04 | 1.653.006 AED | 6.451 AED | 870.448 AED |
| 2034-05 | 1.663.642 AED | 6.468 AED | 870.448 AED |
| 2034-06 | 1.674.346 AED | 6.486 AED | 870.448 AED |
| 2034-07 | 1.685.118 AED | 6.503 AED | 870.448 AED |
| 2034-08 | 1.695.961 AED | 6.520 AED | 870.448 AED |
| 2034-09 | 1.706.872 AED | 6.538 AED | 870.448 AED |
| 2034-10 | 1.717.855 AED | 6.555 AED | 870.448 AED |
| 2034-11 | 1.728.907 AED | 6.573 AED | 870.448 AED |
| 2034-12 | 1.740.031 AED | 6.590 AED | 870.448 AED |
| 2035-01 | 1.751.226 AED | 6.608 AED | 870.448 AED |
| 2035-02 | 1.762.494 AED | 6.625 AED | 870.448 AED |
| 2035-03 | 1.773.834 AED | 6.643 AED | 870.448 AED |
| 2035-04 | 1.785.247 AED | 6.661 AED | 870.448 AED |
| 2035-05 | 1.796.733 AED | 6.678 AED | 870.448 AED |
| 2035-06 | 1.808.293 AED | 6.696 AED | 870.448 AED |
| 2035-07 | 1.819.928 AED | 6.714 AED | 870.448 AED |
| 2035-08 | 1.831.637 AED | 6.732 AED | 870.448 AED |
| 2035-09 | 1.843.422 AED | 6.750 AED | 870.448 AED |
| 2035-10 | 1.855.283 AED | 6.768 AED | 870.448 AED |
| 2035-11 | 1.867.220 AED | 6.786 AED | 870.448 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 870.449 AED | 0 AED | 182.794 AED |
| 2026 | 940.084 AED | 0 AED | 374.293 AED |
| 2027 | 1.015.291 AED | 0 AED | 522.269 AED |
| 2028 | 1.096.515 AED | 47.466 AED | 626.723 AED |
| 2029 | 1.184.236 AED | 66.356 AED | 731.177 AED |
| 2030 | 1.278.975 AED | 68.536 AED | 835.631 AED |
| 2031 | 1.381.293 AED | 70.782 AED | 870.448 AED |
| 2032 | 1.491.796 AED | 73.096 AED | 870.448 AED |
| 2033 | 1.611.140 AED | 75.481 AED | 870.448 AED |
| 2034 | 1.740.031 AED | 77.935 AED | 870.448 AED |
Additional Acquisition Costs
| DLD fee (4%) | 34,818 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 39,018 AED |
Price Range:
From price: 1,240,130 AED
Sizes:
From sqft: 750 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 99,210.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,250 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,240,130 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 248,026 AED |
| 2025-12-15 | Until Handover | 1.0 | 12,401 AED |
| 2026-01-15 | Until Handover | 1.0 | 12,401 AED |
| 2026-02-15 | Until Handover | 1.0 | 12,401 AED |
| 2026-03-15 | Until Handover | 1.0 | 12,401 AED |
| 2026-04-15 | Until Handover | 1.0 | 12,401 AED |
| 2026-05-15 | Until Handover | 1.0 | 12,401 AED |
| 2026-06-15 | Until Handover | 1.0 | 12,401 AED |
| 2026-07-15 | Until Handover | 1.0 | 12,401 AED |
| 2026-08-15 | Until Handover | 1.0 | 12,401 AED |
| 2026-09-15 | Until Handover | 1.0 | 12,401 AED |
| 2026-10-15 | Until Handover | 1.0 | 12,401 AED |
| 2026-11-15 | Until Handover | 11.0 | 136,414 AED |
| 2026-12-15 | Until Handover | 1.0 | 12,401 AED |
| 2027-01-15 | Until Handover | 1.0 | 12,401 AED |
| 2027-02-15 | Until Handover | 1.0 | 12,401 AED |
| 2027-03-15 | Until Handover | 1.0 | 12,401 AED |
| 2027-04-15 | Until Handover | 1.0 | 12,401 AED |
| 2027-05-15 | Until Handover | 6.0 | 74,408 AED |
| 2027-06-15 | Until Handover | 1.0 | 12,401 AED |
| 2027-07-15 | Until Handover | 1.0 | 12,401 AED |
| 2027-08-15 | Until Handover | 1.0 | 12,401 AED |
| 2027-09-15 | Until Handover | 1.0 | 12,401 AED |
| 2027-10-15 | Until Handover | 1.0 | 12,401 AED |
| 2027-11-15 | Until Handover | 1.0 | 12,401 AED |
| 2027-12-15 | Until Handover | 1.0 | 12,401 AED |
| 2028-01-15 | Until Handover | 1.0 | 12,401 AED |
| 2028-02-15 | Until Handover | 1.0 | 12,401 AED |
| 2028-03-15 | Until Handover | 1.0 | 12,401 AED |
| 2028-04-15 | Until Handover | 1.0 | 12,401 AED |
| 2028-05-15 | Until Handover | 1.0 | 12,401 AED |
| 2028-06-15 | Until Handover | 1.0 | 12,401 AED |
| 2028-07-15 | Until Handover | 1.0 | 12,401 AED |
| 2028-08-15 | Until Handover | 1.0 | 12,401 AED |
| 2028-09-15 | Until Handover | 1.0 | 12,401 AED |
| 2028-10-15 | Until Handover | 1.0 | 12,401 AED |
| 2028-11-15 | Until Handover | 1.0 | 12,401 AED |
| 2028-12-15 | Until Handover | 1.0 | 12,401 AED |
| 2029-01-15 | Until Handover | 1.0 | 12,401 AED |
| 2029-02-15 | Until Handover | 1.0 | 12,401 AED |
| 2029-03-15 | Until Handover | 1.0 | 12,401 AED |
| 2029-04-15 | Until Handover | 1.0 | 12,401 AED |
| 2029-05-15 | Until Handover | 1.0 | 12,401 AED |
| 2029-06-15 | Until Handover | 1.0 | 12,401 AED |
| 2029-07-15 | Until Handover | 1.0 | 12,401 AED |
| 2029-08-15 | Until Handover | 1.0 | 12,401 AED |
| 2029-09-15 | Until Handover | 1.0 | 12,401 AED |
| 2029-10-15 | Until Handover | 1.0 | 12,401 AED |
| 2029-11-15 | Until Handover | 1.0 | 12,401 AED |
| 2029-12-15 | Until Handover | 1.0 | 12,401 AED |
| 2030-01-15 | Until Handover | 1.0 | 12,401 AED |
| 2030-02-15 | Until Handover | 1.0 | 12,401 AED |
| 2030-03-15 | Until Handover | 1.0 | 12,401 AED |
| 2030-04-15 | Until Handover | 1.0 | 12,401 AED |
| 2030-05-15 | Until Handover | 1.0 | 12,401 AED |
| 2030-06-15 | Until Handover | 1.0 | 12,401 AED |
| 2030-07-15 | Until Handover | 1.0 | 12,401 AED |
| 2030-08-15 | Until Handover | 1.0 | 12,401 AED |
| 2030-09-15 | Until Handover | 1.0 | 12,401 AED |
| 2030-10-15 | Until Handover | 1.0 | 12,401 AED |
| 2030-11-15 | Until Handover | 1.0 | 12,401 AED |
| 2030-12-15 | Until Handover | 1.0 | 12,401 AED |
| 2031-01-15 | Until Handover | 1.0 | 12,401 AED |
| 2031-02-15 | Until Handover | 1.0 | 12,401 AED |
| 2031-03-15 | Until Handover | 1.0 | 12,401 AED |
| 2031-04-15 | Until Handover | 1.0 | 12,401 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 260,427 AED |
| 2026 | 272,829 AED |
| 2027 | 210,822 AED |
| 2028 | 148,816 AED |
| 2029 | 148,816 AED |
| 2030 | 148,816 AED |
| 2031 | 49,605 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.240.130 AED | 0 AED | 260.427 AED |
| 2026-01 | 1.248.109 AED | 0 AED | 272.828 AED |
| 2026-02 | 1.256.139 AED | 0 AED | 285.229 AED |
| 2026-03 | 1.264.221 AED | 0 AED | 297.631 AED |
| 2026-04 | 1.272.355 AED | 0 AED | 310.032 AED |
| 2026-05 | 1.280.541 AED | 0 AED | 322.433 AED |
| 2026-06 | 1.288.780 AED | 0 AED | 334.835 AED |
| 2026-07 | 1.297.072 AED | 0 AED | 347.236 AED |
| 2026-08 | 1.305.418 AED | 0 AED | 359.637 AED |
| 2026-09 | 1.313.817 AED | 0 AED | 372.038 AED |
| 2026-10 | 1.322.270 AED | 0 AED | 384.440 AED |
| 2026-11 | 1.330.778 AED | 0 AED | 520.854 AED |
| 2026-12 | 1.339.340 AED | 0 AED | 533.255 AED |
| 2027-01 | 1.347.957 AED | 0 AED | 545.657 AED |
| 2027-02 | 1.356.630 AED | 0 AED | 558.058 AED |
| 2027-03 | 1.365.359 AED | 0 AED | 570.459 AED |
| 2027-04 | 1.374.143 AED | 0 AED | 582.861 AED |
| 2027-05 | 1.382.985 AED | 0 AED | 657.268 AED |
| 2027-06 | 1.391.883 AED | 0 AED | 669.670 AED |
| 2027-07 | 1.400.838 AED | 0 AED | 682.071 AED |
| 2027-08 | 1.409.851 AED | 0 AED | 694.472 AED |
| 2027-09 | 1.418.922 AED | 0 AED | 706.874 AED |
| 2027-10 | 1.428.052 AED | 0 AED | 719.275 AED |
| 2027-11 | 1.437.240 AED | 0 AED | 731.676 AED |
| 2027-12 | 1.446.487 AED | 0 AED | 744.078 AED |
| 2028-01 | 1.455.794 AED | 0 AED | 756.479 AED |
| 2028-02 | 1.465.161 AED | 0 AED | 768.880 AED |
| 2028-03 | 1.474.587 AED | 0 AED | 781.281 AED |
| 2028-04 | 1.484.075 AED | 7.330 AED | 793.683 AED |
| 2028-05 | 1.493.624 AED | 7.330 AED | 806.084 AED |
| 2028-06 | 1.503.234 AED | 7.330 AED | 818.485 AED |
| 2028-07 | 1.512.905 AED | 7.330 AED | 830.887 AED |
| 2028-08 | 1.522.639 AED | 7.330 AED | 843.288 AED |
| 2028-09 | 1.532.436 AED | 7.330 AED | 855.689 AED |
| 2028-10 | 1.542.296 AED | 7.330 AED | 868.091 AED |
| 2028-11 | 1.552.219 AED | 7.330 AED | 880.492 AED |
| 2028-12 | 1.562.206 AED | 7.330 AED | 892.893 AED |
| 2029-01 | 1.572.257 AED | 7.578 AED | 905.294 AED |
| 2029-02 | 1.582.373 AED | 7.599 AED | 917.696 AED |
| 2029-03 | 1.592.554 AED | 7.620 AED | 930.097 AED |
| 2029-04 | 1.602.801 AED | 7.641 AED | 942.498 AED |
| 2029-05 | 1.613.113 AED | 7.662 AED | 954.900 AED |
| 2029-06 | 1.623.492 AED | 7.683 AED | 967.301 AED |
| 2029-07 | 1.633.938 AED | 7.704 AED | 979.702 AED |
| 2029-08 | 1.644.451 AED | 7.726 AED | 992.104 AED |
| 2029-09 | 1.655.031 AED | 7.747 AED | 1.004.505 AED |
| 2029-10 | 1.665.680 AED | 7.768 AED | 1.016.906 AED |
| 2029-11 | 1.676.397 AED | 7.790 AED | 1.029.307 AED |
| 2029-12 | 1.687.183 AED | 7.811 AED | 1.041.709 AED |
| 2030-01 | 1.698.038 AED | 7.833 AED | 1.054.110 AED |
| 2030-02 | 1.708.963 AED | 7.855 AED | 1.066.511 AED |
| 2030-03 | 1.719.959 AED | 7.876 AED | 1.078.913 AED |
| 2030-04 | 1.731.025 AED | 7.898 AED | 1.091.314 AED |
| 2030-05 | 1.742.163 AED | 7.920 AED | 1.103.715 AED |
| 2030-06 | 1.753.372 AED | 7.942 AED | 1.116.117 AED |
| 2030-07 | 1.764.653 AED | 7.964 AED | 1.128.518 AED |
| 2030-08 | 1.776.007 AED | 7.986 AED | 1.140.919 AED |
| 2030-09 | 1.787.434 AED | 8.008 AED | 1.153.320 AED |
| 2030-10 | 1.798.934 AED | 8.030 AED | 1.165.722 AED |
| 2030-11 | 1.810.508 AED | 8.052 AED | 1.178.123 AED |
| 2030-12 | 1.822.157 AED | 8.074 AED | 1.190.524 AED |
| 2031-01 | 1.833.881 AED | 8.096 AED | 1.202.926 AED |
| 2031-02 | 1.845.680 AED | 8.118 AED | 1.215.327 AED |
| 2031-03 | 1.857.556 AED | 8.141 AED | 1.227.728 AED |
| 2031-04 | 1.869.507 AED | 8.163 AED | 1.240.130 AED |
| 2031-05 | 1.881.536 AED | 8.186 AED | 1.240.130 AED |
| 2031-06 | 1.893.641 AED | 8.208 AED | 1.240.130 AED |
| 2031-07 | 1.905.825 AED | 8.231 AED | 1.240.130 AED |
| 2031-08 | 1.918.087 AED | 8.253 AED | 1.240.130 AED |
| 2031-09 | 1.930.428 AED | 8.276 AED | 1.240.130 AED |
| 2031-10 | 1.942.849 AED | 8.299 AED | 1.240.130 AED |
| 2031-11 | 1.955.349 AED | 8.321 AED | 1.240.130 AED |
| 2031-12 | 1.967.930 AED | 8.344 AED | 1.240.130 AED |
| 2032-01 | 1.980.592 AED | 8.367 AED | 1.240.130 AED |
| 2032-02 | 1.993.335 AED | 8.390 AED | 1.240.130 AED |
| 2032-03 | 2.006.160 AED | 8.413 AED | 1.240.130 AED |
| 2032-04 | 2.019.068 AED | 8.436 AED | 1.240.130 AED |
| 2032-05 | 2.032.058 AED | 8.459 AED | 1.240.130 AED |
| 2032-06 | 2.045.133 AED | 8.482 AED | 1.240.130 AED |
| 2032-07 | 2.058.291 AED | 8.506 AED | 1.240.130 AED |
| 2032-08 | 2.071.534 AED | 8.529 AED | 1.240.130 AED |
| 2032-09 | 2.084.863 AED | 8.552 AED | 1.240.130 AED |
| 2032-10 | 2.098.277 AED | 8.576 AED | 1.240.130 AED |
| 2032-11 | 2.111.777 AED | 8.599 AED | 1.240.130 AED |
| 2032-12 | 2.125.364 AED | 8.623 AED | 1.240.130 AED |
| 2033-01 | 2.139.039 AED | 8.646 AED | 1.240.130 AED |
| 2033-02 | 2.152.802 AED | 8.670 AED | 1.240.130 AED |
| 2033-03 | 2.166.653 AED | 8.694 AED | 1.240.130 AED |
| 2033-04 | 2.180.593 AED | 8.717 AED | 1.240.130 AED |
| 2033-05 | 2.194.623 AED | 8.741 AED | 1.240.130 AED |
| 2033-06 | 2.208.743 AED | 8.765 AED | 1.240.130 AED |
| 2033-07 | 2.222.955 AED | 8.789 AED | 1.240.130 AED |
| 2033-08 | 2.237.257 AED | 8.813 AED | 1.240.130 AED |
| 2033-09 | 2.251.652 AED | 8.837 AED | 1.240.130 AED |
| 2033-10 | 2.266.139 AED | 8.861 AED | 1.240.130 AED |
| 2033-11 | 2.280.719 AED | 8.885 AED | 1.240.130 AED |
| 2033-12 | 2.295.394 AED | 8.910 AED | 1.240.130 AED |
| 2034-01 | 2.310.162 AED | 8.934 AED | 1.240.130 AED |
| 2034-02 | 2.325.026 AED | 8.958 AED | 1.240.130 AED |
| 2034-03 | 2.339.985 AED | 8.983 AED | 1.240.130 AED |
| 2034-04 | 2.355.041 AED | 9.007 AED | 1.240.130 AED |
| 2034-05 | 2.370.193 AED | 9.032 AED | 1.240.130 AED |
| 2034-06 | 2.385.443 AED | 9.056 AED | 1.240.130 AED |
| 2034-07 | 2.400.791 AED | 9.081 AED | 1.240.130 AED |
| 2034-08 | 2.416.238 AED | 9.106 AED | 1.240.130 AED |
| 2034-09 | 2.431.784 AED | 9.130 AED | 1.240.130 AED |
| 2034-10 | 2.447.430 AED | 9.155 AED | 1.240.130 AED |
| 2034-11 | 2.463.177 AED | 9.180 AED | 1.240.130 AED |
| 2034-12 | 2.479.025 AED | 9.205 AED | 1.240.130 AED |
| 2035-01 | 2.494.975 AED | 9.230 AED | 1.240.130 AED |
| 2035-02 | 2.511.028 AED | 9.255 AED | 1.240.130 AED |
| 2035-03 | 2.527.184 AED | 9.280 AED | 1.240.130 AED |
| 2035-04 | 2.543.444 AED | 9.305 AED | 1.240.130 AED |
| 2035-05 | 2.559.809 AED | 9.331 AED | 1.240.130 AED |
| 2035-06 | 2.576.278 AED | 9.356 AED | 1.240.130 AED |
| 2035-07 | 2.592.854 AED | 9.381 AED | 1.240.130 AED |
| 2035-08 | 2.609.537 AED | 9.407 AED | 1.240.130 AED |
| 2035-09 | 2.626.327 AED | 9.432 AED | 1.240.130 AED |
| 2035-10 | 2.643.225 AED | 9.458 AED | 1.240.130 AED |
| 2035-11 | 2.660.231 AED | 9.484 AED | 1.240.130 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.240.130 AED | 0 AED | 260.427 AED |
| 2026 | 1.339.340 AED | 0 AED | 533.255 AED |
| 2027 | 1.446.487 AED | 0 AED | 744.078 AED |
| 2028 | 1.562.206 AED | 65.970 AED | 892.893 AED |
| 2029 | 1.687.183 AED | 92.329 AED | 1.041.709 AED |
| 2030 | 1.822.157 AED | 95.438 AED | 1.190.524 AED |
| 2031 | 1.967.930 AED | 98.636 AED | 1.240.130 AED |
| 2032 | 2.125.364 AED | 101.932 AED | 1.240.130 AED |
| 2033 | 2.295.394 AED | 105.328 AED | 1.240.130 AED |
| 2034 | 2.479.025 AED | 108.827 AED | 1.240.130 AED |
Additional Acquisition Costs
| DLD fee (4%) | 49,605 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 53,805 AED |
Price Range:
From price: 1,495,000 AED
Sizes:
From sqft: 988 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 119,600.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 14,820 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,495,000 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 299,000 AED |
| 2025-12-15 | Until Handover | 1.0 | 14,950 AED |
| 2026-01-15 | Until Handover | 1.0 | 14,950 AED |
| 2026-02-15 | Until Handover | 1.0 | 14,950 AED |
| 2026-03-15 | Until Handover | 1.0 | 14,950 AED |
| 2026-04-15 | Until Handover | 1.0 | 14,950 AED |
| 2026-05-15 | Until Handover | 1.0 | 14,950 AED |
| 2026-06-15 | Until Handover | 1.0 | 14,950 AED |
| 2026-07-15 | Until Handover | 1.0 | 14,950 AED |
| 2026-08-15 | Until Handover | 1.0 | 14,950 AED |
| 2026-09-15 | Until Handover | 1.0 | 14,950 AED |
| 2026-10-15 | Until Handover | 1.0 | 14,950 AED |
| 2026-11-15 | Until Handover | 11.0 | 164,450 AED |
| 2026-12-15 | Until Handover | 1.0 | 14,950 AED |
| 2027-01-15 | Until Handover | 1.0 | 14,950 AED |
| 2027-02-15 | Until Handover | 1.0 | 14,950 AED |
| 2027-03-15 | Until Handover | 1.0 | 14,950 AED |
| 2027-04-15 | Until Handover | 1.0 | 14,950 AED |
| 2027-05-15 | Until Handover | 6.0 | 89,700 AED |
| 2027-06-15 | Until Handover | 1.0 | 14,950 AED |
| 2027-07-15 | Until Handover | 1.0 | 14,950 AED |
| 2027-08-15 | Until Handover | 1.0 | 14,950 AED |
| 2027-09-15 | Until Handover | 1.0 | 14,950 AED |
| 2027-10-15 | Until Handover | 1.0 | 14,950 AED |
| 2027-11-15 | Until Handover | 1.0 | 14,950 AED |
| 2027-12-15 | Until Handover | 1.0 | 14,950 AED |
| 2028-01-15 | Until Handover | 1.0 | 14,950 AED |
| 2028-02-15 | Until Handover | 1.0 | 14,950 AED |
| 2028-03-15 | Until Handover | 1.0 | 14,950 AED |
| 2028-04-15 | Until Handover | 1.0 | 14,950 AED |
| 2028-05-15 | Until Handover | 1.0 | 14,950 AED |
| 2028-06-15 | Until Handover | 1.0 | 14,950 AED |
| 2028-07-15 | Until Handover | 1.0 | 14,950 AED |
| 2028-08-15 | Until Handover | 1.0 | 14,950 AED |
| 2028-09-15 | Until Handover | 1.0 | 14,950 AED |
| 2028-10-15 | Until Handover | 1.0 | 14,950 AED |
| 2028-11-15 | Until Handover | 1.0 | 14,950 AED |
| 2028-12-15 | Until Handover | 1.0 | 14,950 AED |
| 2029-01-15 | Until Handover | 1.0 | 14,950 AED |
| 2029-02-15 | Until Handover | 1.0 | 14,950 AED |
| 2029-03-15 | Until Handover | 1.0 | 14,950 AED |
| 2029-04-15 | Until Handover | 1.0 | 14,950 AED |
| 2029-05-15 | Until Handover | 1.0 | 14,950 AED |
| 2029-06-15 | Until Handover | 1.0 | 14,950 AED |
| 2029-07-15 | Until Handover | 1.0 | 14,950 AED |
| 2029-08-15 | Until Handover | 1.0 | 14,950 AED |
| 2029-09-15 | Until Handover | 1.0 | 14,950 AED |
| 2029-10-15 | Until Handover | 1.0 | 14,950 AED |
| 2029-11-15 | Until Handover | 1.0 | 14,950 AED |
| 2029-12-15 | Until Handover | 1.0 | 14,950 AED |
| 2030-01-15 | Until Handover | 1.0 | 14,950 AED |
| 2030-02-15 | Until Handover | 1.0 | 14,950 AED |
| 2030-03-15 | Until Handover | 1.0 | 14,950 AED |
| 2030-04-15 | Until Handover | 1.0 | 14,950 AED |
| 2030-05-15 | Until Handover | 1.0 | 14,950 AED |
| 2030-06-15 | Until Handover | 1.0 | 14,950 AED |
| 2030-07-15 | Until Handover | 1.0 | 14,950 AED |
| 2030-08-15 | Until Handover | 1.0 | 14,950 AED |
| 2030-09-15 | Until Handover | 1.0 | 14,950 AED |
| 2030-10-15 | Until Handover | 1.0 | 14,950 AED |
| 2030-11-15 | Until Handover | 1.0 | 14,950 AED |
| 2030-12-15 | Until Handover | 1.0 | 14,950 AED |
| 2031-01-15 | Until Handover | 1.0 | 14,950 AED |
| 2031-02-15 | Until Handover | 1.0 | 14,950 AED |
| 2031-03-15 | Until Handover | 1.0 | 14,950 AED |
| 2031-04-15 | Until Handover | 1.0 | 14,950 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 313,950 AED |
| 2026 | 328,900 AED |
| 2027 | 254,150 AED |
| 2028 | 179,400 AED |
| 2029 | 179,400 AED |
| 2030 | 179,400 AED |
| 2031 | 59,800 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.495.000 AED | 0 AED | 313.950 AED |
| 2026-01 | 1.504.618 AED | 0 AED | 328.900 AED |
| 2026-02 | 1.514.299 AED | 0 AED | 343.850 AED |
| 2026-03 | 1.524.042 AED | 0 AED | 358.800 AED |
| 2026-04 | 1.533.848 AED | 0 AED | 373.750 AED |
| 2026-05 | 1.543.717 AED | 0 AED | 388.700 AED |
| 2026-06 | 1.553.649 AED | 0 AED | 403.650 AED |
| 2026-07 | 1.563.645 AED | 0 AED | 418.600 AED |
| 2026-08 | 1.573.706 AED | 0 AED | 433.550 AED |
| 2026-09 | 1.583.831 AED | 0 AED | 448.500 AED |
| 2026-10 | 1.594.022 AED | 0 AED | 463.450 AED |
| 2026-11 | 1.604.278 AED | 0 AED | 627.900 AED |
| 2026-12 | 1.614.600 AED | 0 AED | 642.850 AED |
| 2027-01 | 1.624.988 AED | 0 AED | 657.800 AED |
| 2027-02 | 1.635.443 AED | 0 AED | 672.750 AED |
| 2027-03 | 1.645.966 AED | 0 AED | 687.700 AED |
| 2027-04 | 1.656.556 AED | 0 AED | 702.650 AED |
| 2027-05 | 1.667.214 AED | 0 AED | 792.350 AED |
| 2027-06 | 1.677.941 AED | 0 AED | 807.300 AED |
| 2027-07 | 1.688.737 AED | 0 AED | 822.250 AED |
| 2027-08 | 1.699.602 AED | 0 AED | 837.200 AED |
| 2027-09 | 1.710.538 AED | 0 AED | 852.150 AED |
| 2027-10 | 1.721.543 AED | 0 AED | 867.100 AED |
| 2027-11 | 1.732.620 AED | 0 AED | 882.050 AED |
| 2027-12 | 1.743.768 AED | 0 AED | 897.000 AED |
| 2028-01 | 1.754.987 AED | 0 AED | 911.950 AED |
| 2028-02 | 1.766.279 AED | 0 AED | 926.900 AED |
| 2028-03 | 1.777.643 AED | 0 AED | 941.850 AED |
| 2028-04 | 1.789.080 AED | 8.731 AED | 956.800 AED |
| 2028-05 | 1.800.591 AED | 8.731 AED | 971.750 AED |
| 2028-06 | 1.812.176 AED | 8.731 AED | 986.700 AED |
| 2028-07 | 1.823.836 AED | 8.731 AED | 1.001.650 AED |
| 2028-08 | 1.835.571 AED | 8.731 AED | 1.016.600 AED |
| 2028-09 | 1.847.381 AED | 8.731 AED | 1.031.550 AED |
| 2028-10 | 1.859.267 AED | 8.731 AED | 1.046.500 AED |
| 2028-11 | 1.871.229 AED | 8.731 AED | 1.061.450 AED |
| 2028-12 | 1.883.269 AED | 8.731 AED | 1.076.400 AED |
| 2029-01 | 1.895.386 AED | 9.030 AED | 1.091.350 AED |
| 2029-02 | 1.907.581 AED | 9.055 AED | 1.106.300 AED |
| 2029-03 | 1.919.854 AED | 9.081 AED | 1.121.250 AED |
| 2029-04 | 1.932.207 AED | 9.106 AED | 1.136.200 AED |
| 2029-05 | 1.944.639 AED | 9.132 AED | 1.151.150 AED |
| 2029-06 | 1.957.151 AED | 9.157 AED | 1.166.100 AED |
| 2029-07 | 1.969.743 AED | 9.183 AED | 1.181.050 AED |
| 2029-08 | 1.982.416 AED | 9.209 AED | 1.196.000 AED |
| 2029-09 | 1.995.171 AED | 9.234 AED | 1.210.950 AED |
| 2029-10 | 2.008.008 AED | 9.260 AED | 1.225.900 AED |
| 2029-11 | 2.020.928 AED | 9.286 AED | 1.240.850 AED |
| 2029-12 | 2.033.930 AED | 9.312 AED | 1.255.800 AED |
| 2030-01 | 2.047.017 AED | 9.338 AED | 1.270.750 AED |
| 2030-02 | 2.060.187 AED | 9.364 AED | 1.285.700 AED |
| 2030-03 | 2.073.443 AED | 9.390 AED | 1.300.650 AED |
| 2030-04 | 2.086.783 AED | 9.417 AED | 1.315.600 AED |
| 2030-05 | 2.100.210 AED | 9.443 AED | 1.330.550 AED |
| 2030-06 | 2.113.723 AED | 9.469 AED | 1.345.500 AED |
| 2030-07 | 2.127.322 AED | 9.496 AED | 1.360.450 AED |
| 2030-08 | 2.141.010 AED | 9.522 AED | 1.375.400 AED |
| 2030-09 | 2.154.785 AED | 9.549 AED | 1.390.350 AED |
| 2030-10 | 2.168.649 AED | 9.575 AED | 1.405.300 AED |
| 2030-11 | 2.182.602 AED | 9.602 AED | 1.420.250 AED |
| 2030-12 | 2.196.645 AED | 9.629 AED | 1.435.200 AED |
| 2031-01 | 2.210.778 AED | 9.655 AED | 1.450.150 AED |
| 2031-02 | 2.225.002 AED | 9.682 AED | 1.465.100 AED |
| 2031-03 | 2.239.318 AED | 9.709 AED | 1.480.050 AED |
| 2031-04 | 2.253.726 AED | 9.736 AED | 1.495.000 AED |
| 2031-05 | 2.268.227 AED | 9.763 AED | 1.495.000 AED |
| 2031-06 | 2.282.820 AED | 9.790 AED | 1.495.000 AED |
| 2031-07 | 2.297.508 AED | 9.818 AED | 1.495.000 AED |
| 2031-08 | 2.312.290 AED | 9.845 AED | 1.495.000 AED |
| 2031-09 | 2.327.168 AED | 9.872 AED | 1.495.000 AED |
| 2031-10 | 2.342.141 AED | 9.899 AED | 1.495.000 AED |
| 2031-11 | 2.357.210 AED | 9.927 AED | 1.495.000 AED |
| 2031-12 | 2.372.377 AED | 9.954 AED | 1.495.000 AED |
| 2032-01 | 2.387.641 AED | 9.982 AED | 1.495.000 AED |
| 2032-02 | 2.403.003 AED | 10.010 AED | 1.495.000 AED |
| 2032-03 | 2.418.464 AED | 10.037 AED | 1.495.000 AED |
| 2032-04 | 2.434.024 AED | 10.065 AED | 1.495.000 AED |
| 2032-05 | 2.449.685 AED | 10.093 AED | 1.495.000 AED |
| 2032-06 | 2.465.446 AED | 10.121 AED | 1.495.000 AED |
| 2032-07 | 2.481.309 AED | 10.149 AED | 1.495.000 AED |
| 2032-08 | 2.497.274 AED | 10.177 AED | 1.495.000 AED |
| 2032-09 | 2.513.341 AED | 10.205 AED | 1.495.000 AED |
| 2032-10 | 2.529.512 AED | 10.234 AED | 1.495.000 AED |
| 2032-11 | 2.545.787 AED | 10.262 AED | 1.495.000 AED |
| 2032-12 | 2.562.167 AED | 10.290 AED | 1.495.000 AED |
| 2033-01 | 2.578.652 AED | 10.319 AED | 1.495.000 AED |
| 2033-02 | 2.595.243 AED | 10.347 AED | 1.495.000 AED |
| 2033-03 | 2.611.941 AED | 10.376 AED | 1.495.000 AED |
| 2033-04 | 2.628.746 AED | 10.404 AED | 1.495.000 AED |
| 2033-05 | 2.645.660 AED | 10.433 AED | 1.495.000 AED |
| 2033-06 | 2.662.682 AED | 10.462 AED | 1.495.000 AED |
| 2033-07 | 2.679.814 AED | 10.491 AED | 1.495.000 AED |
| 2033-08 | 2.697.056 AED | 10.520 AED | 1.495.000 AED |
| 2033-09 | 2.714.409 AED | 10.549 AED | 1.495.000 AED |
| 2033-10 | 2.731.873 AED | 10.578 AED | 1.495.000 AED |
| 2033-11 | 2.749.450 AED | 10.607 AED | 1.495.000 AED |
| 2033-12 | 2.767.140 AED | 10.636 AED | 1.495.000 AED |
| 2034-01 | 2.784.944 AED | 10.665 AED | 1.495.000 AED |
| 2034-02 | 2.802.862 AED | 10.695 AED | 1.495.000 AED |
| 2034-03 | 2.820.896 AED | 10.724 AED | 1.495.000 AED |
| 2034-04 | 2.839.046 AED | 10.753 AED | 1.495.000 AED |
| 2034-05 | 2.857.312 AED | 10.783 AED | 1.495.000 AED |
| 2034-06 | 2.875.696 AED | 10.813 AED | 1.495.000 AED |
| 2034-07 | 2.894.199 AED | 10.842 AED | 1.495.000 AED |
| 2034-08 | 2.912.820 AED | 10.872 AED | 1.495.000 AED |
| 2034-09 | 2.931.561 AED | 10.902 AED | 1.495.000 AED |
| 2034-10 | 2.950.423 AED | 10.932 AED | 1.495.000 AED |
| 2034-11 | 2.969.406 AED | 10.962 AED | 1.495.000 AED |
| 2034-12 | 2.988.511 AED | 10.992 AED | 1.495.000 AED |
| 2035-01 | 3.007.740 AED | 11.022 AED | 1.495.000 AED |
| 2035-02 | 3.027.091 AED | 11.052 AED | 1.495.000 AED |
| 2035-03 | 3.046.568 AED | 11.083 AED | 1.495.000 AED |
| 2035-04 | 3.066.170 AED | 11.113 AED | 1.495.000 AED |
| 2035-05 | 3.085.897 AED | 11.144 AED | 1.495.000 AED |
| 2035-06 | 3.105.752 AED | 11.174 AED | 1.495.000 AED |
| 2035-07 | 3.125.735 AED | 11.205 AED | 1.495.000 AED |
| 2035-08 | 3.145.846 AED | 11.235 AED | 1.495.000 AED |
| 2035-09 | 3.166.086 AED | 11.266 AED | 1.495.000 AED |
| 2035-10 | 3.186.457 AED | 11.297 AED | 1.495.000 AED |
| 2035-11 | 3.206.959 AED | 11.328 AED | 1.495.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.495.000 AED | 0 AED | 313.950 AED |
| 2026 | 1.614.600 AED | 0 AED | 642.850 AED |
| 2027 | 1.743.768 AED | 0 AED | 897.000 AED |
| 2028 | 1.883.269 AED | 78.579 AED | 1.076.400 AED |
| 2029 | 2.033.930 AED | 110.045 AED | 1.255.800 AED |
| 2030 | 2.196.645 AED | 113.794 AED | 1.435.200 AED |
| 2031 | 2.372.377 AED | 117.650 AED | 1.495.000 AED |
| 2032 | 2.562.167 AED | 121.625 AED | 1.495.000 AED |
| 2033 | 2.767.140 AED | 125.722 AED | 1.495.000 AED |
| 2034 | 2.988.511 AED | 129.935 AED | 1.495.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 59,800 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 64,000 AED |
Price Range:
From price: 2,249,000 AED
Sizes:
From sqft: 1,313 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 179,920.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 19,695 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,249,000 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 449,800 AED |
| 2025-12-15 | Until Handover | 1.0 | 22,490 AED |
| 2026-01-15 | Until Handover | 1.0 | 22,490 AED |
| 2026-02-15 | Until Handover | 1.0 | 22,490 AED |
| 2026-03-15 | Until Handover | 1.0 | 22,490 AED |
| 2026-04-15 | Until Handover | 1.0 | 22,490 AED |
| 2026-05-15 | Until Handover | 1.0 | 22,490 AED |
| 2026-06-15 | Until Handover | 1.0 | 22,490 AED |
| 2026-07-15 | Until Handover | 1.0 | 22,490 AED |
| 2026-08-15 | Until Handover | 1.0 | 22,490 AED |
| 2026-09-15 | Until Handover | 1.0 | 22,490 AED |
| 2026-10-15 | Until Handover | 1.0 | 22,490 AED |
| 2026-11-15 | Until Handover | 11.0 | 247,390 AED |
| 2026-12-15 | Until Handover | 1.0 | 22,490 AED |
| 2027-01-15 | Until Handover | 1.0 | 22,490 AED |
| 2027-02-15 | Until Handover | 1.0 | 22,490 AED |
| 2027-03-15 | Until Handover | 1.0 | 22,490 AED |
| 2027-04-15 | Until Handover | 1.0 | 22,490 AED |
| 2027-05-15 | Until Handover | 6.0 | 134,940 AED |
| 2027-06-15 | Until Handover | 1.0 | 22,490 AED |
| 2027-07-15 | Until Handover | 1.0 | 22,490 AED |
| 2027-08-15 | Until Handover | 1.0 | 22,490 AED |
| 2027-09-15 | Until Handover | 1.0 | 22,490 AED |
| 2027-10-15 | Until Handover | 1.0 | 22,490 AED |
| 2027-11-15 | Until Handover | 1.0 | 22,490 AED |
| 2027-12-15 | Until Handover | 1.0 | 22,490 AED |
| 2028-01-15 | Until Handover | 1.0 | 22,490 AED |
| 2028-02-15 | Until Handover | 1.0 | 22,490 AED |
| 2028-03-15 | Until Handover | 1.0 | 22,490 AED |
| 2028-04-15 | Until Handover | 1.0 | 22,490 AED |
| 2028-05-15 | Until Handover | 1.0 | 22,490 AED |
| 2028-06-15 | Until Handover | 1.0 | 22,490 AED |
| 2028-07-15 | Until Handover | 1.0 | 22,490 AED |
| 2028-08-15 | Until Handover | 1.0 | 22,490 AED |
| 2028-09-15 | Until Handover | 1.0 | 22,490 AED |
| 2028-10-15 | Until Handover | 1.0 | 22,490 AED |
| 2028-11-15 | Until Handover | 1.0 | 22,490 AED |
| 2028-12-15 | Until Handover | 1.0 | 22,490 AED |
| 2029-01-15 | Until Handover | 1.0 | 22,490 AED |
| 2029-02-15 | Until Handover | 1.0 | 22,490 AED |
| 2029-03-15 | Until Handover | 1.0 | 22,490 AED |
| 2029-04-15 | Until Handover | 1.0 | 22,490 AED |
| 2029-05-15 | Until Handover | 1.0 | 22,490 AED |
| 2029-06-15 | Until Handover | 1.0 | 22,490 AED |
| 2029-07-15 | Until Handover | 1.0 | 22,490 AED |
| 2029-08-15 | Until Handover | 1.0 | 22,490 AED |
| 2029-09-15 | Until Handover | 1.0 | 22,490 AED |
| 2029-10-15 | Until Handover | 1.0 | 22,490 AED |
| 2029-11-15 | Until Handover | 1.0 | 22,490 AED |
| 2029-12-15 | Until Handover | 1.0 | 22,490 AED |
| 2030-01-15 | Until Handover | 1.0 | 22,490 AED |
| 2030-02-15 | Until Handover | 1.0 | 22,490 AED |
| 2030-03-15 | Until Handover | 1.0 | 22,490 AED |
| 2030-04-15 | Until Handover | 1.0 | 22,490 AED |
| 2030-05-15 | Until Handover | 1.0 | 22,490 AED |
| 2030-06-15 | Until Handover | 1.0 | 22,490 AED |
| 2030-07-15 | Until Handover | 1.0 | 22,490 AED |
| 2030-08-15 | Until Handover | 1.0 | 22,490 AED |
| 2030-09-15 | Until Handover | 1.0 | 22,490 AED |
| 2030-10-15 | Until Handover | 1.0 | 22,490 AED |
| 2030-11-15 | Until Handover | 1.0 | 22,490 AED |
| 2030-12-15 | Until Handover | 1.0 | 22,490 AED |
| 2031-01-15 | Until Handover | 1.0 | 22,490 AED |
| 2031-02-15 | Until Handover | 1.0 | 22,490 AED |
| 2031-03-15 | Until Handover | 1.0 | 22,490 AED |
| 2031-04-15 | Until Handover | 1.0 | 22,490 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 472,290 AED |
| 2026 | 494,780 AED |
| 2027 | 382,330 AED |
| 2028 | 269,880 AED |
| 2029 | 269,880 AED |
| 2030 | 269,880 AED |
| 2031 | 89,960 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.249.000 AED | 0 AED | 472.290 AED |
| 2026-01 | 2.263.470 AED | 0 AED | 494.780 AED |
| 2026-02 | 2.278.033 AED | 0 AED | 517.270 AED |
| 2026-03 | 2.292.690 AED | 0 AED | 539.760 AED |
| 2026-04 | 2.307.441 AED | 0 AED | 562.250 AED |
| 2026-05 | 2.322.287 AED | 0 AED | 584.740 AED |
| 2026-06 | 2.337.229 AED | 0 AED | 607.230 AED |
| 2026-07 | 2.352.267 AED | 0 AED | 629.720 AED |
| 2026-08 | 2.367.401 AED | 0 AED | 652.210 AED |
| 2026-09 | 2.382.633 AED | 0 AED | 674.700 AED |
| 2026-10 | 2.397.963 AED | 0 AED | 697.190 AED |
| 2026-11 | 2.413.392 AED | 0 AED | 944.580 AED |
| 2026-12 | 2.428.920 AED | 0 AED | 967.070 AED |
| 2027-01 | 2.444.547 AED | 0 AED | 989.560 AED |
| 2027-02 | 2.460.276 AED | 0 AED | 1.012.050 AED |
| 2027-03 | 2.476.105 AED | 0 AED | 1.034.540 AED |
| 2027-04 | 2.492.036 AED | 0 AED | 1.057.030 AED |
| 2027-05 | 2.508.070 AED | 0 AED | 1.191.970 AED |
| 2027-06 | 2.524.207 AED | 0 AED | 1.214.460 AED |
| 2027-07 | 2.540.448 AED | 0 AED | 1.236.950 AED |
| 2027-08 | 2.556.793 AED | 0 AED | 1.259.440 AED |
| 2027-09 | 2.573.244 AED | 0 AED | 1.281.930 AED |
| 2027-10 | 2.589.800 AED | 0 AED | 1.304.420 AED |
| 2027-11 | 2.606.463 AED | 0 AED | 1.326.910 AED |
| 2027-12 | 2.623.233 AED | 0 AED | 1.349.400 AED |
| 2028-01 | 2.640.111 AED | 0 AED | 1.371.890 AED |
| 2028-02 | 2.657.098 AED | 0 AED | 1.394.380 AED |
| 2028-03 | 2.674.193 AED | 0 AED | 1.416.870 AED |
| 2028-04 | 2.691.399 AED | 13.352 AED | 1.439.360 AED |
| 2028-05 | 2.708.716 AED | 13.352 AED | 1.461.850 AED |
| 2028-06 | 2.726.144 AED | 13.352 AED | 1.484.340 AED |
| 2028-07 | 2.743.684 AED | 13.352 AED | 1.506.830 AED |
| 2028-08 | 2.761.337 AED | 13.352 AED | 1.529.320 AED |
| 2028-09 | 2.779.103 AED | 13.352 AED | 1.551.810 AED |
| 2028-10 | 2.796.984 AED | 13.352 AED | 1.574.300 AED |
| 2028-11 | 2.814.980 AED | 13.352 AED | 1.596.790 AED |
| 2028-12 | 2.833.092 AED | 13.352 AED | 1.619.280 AED |
| 2029-01 | 2.851.320 AED | 13.801 AED | 1.641.770 AED |
| 2029-02 | 2.869.665 AED | 13.839 AED | 1.664.260 AED |
| 2029-03 | 2.888.129 AED | 13.878 AED | 1.686.750 AED |
| 2029-04 | 2.906.711 AED | 13.916 AED | 1.709.240 AED |
| 2029-05 | 2.925.413 AED | 13.954 AED | 1.731.730 AED |
| 2029-06 | 2.944.235 AED | 13.993 AED | 1.754.220 AED |
| 2029-07 | 2.963.179 AED | 14.031 AED | 1.776.710 AED |
| 2029-08 | 2.982.244 AED | 14.070 AED | 1.799.200 AED |
| 2029-09 | 3.001.432 AED | 14.109 AED | 1.821.690 AED |
| 2029-10 | 3.020.743 AED | 14.148 AED | 1.844.180 AED |
| 2029-11 | 3.040.179 AED | 14.187 AED | 1.866.670 AED |
| 2029-12 | 3.059.739 AED | 14.226 AED | 1.889.160 AED |
| 2030-01 | 3.079.426 AED | 14.265 AED | 1.911.650 AED |
| 2030-02 | 3.099.239 AED | 14.304 AED | 1.934.140 AED |
| 2030-03 | 3.119.179 AED | 14.343 AED | 1.956.630 AED |
| 2030-04 | 3.139.248 AED | 14.383 AED | 1.979.120 AED |
| 2030-05 | 3.159.446 AED | 14.422 AED | 2.001.610 AED |
| 2030-06 | 3.179.774 AED | 14.462 AED | 2.024.100 AED |
| 2030-07 | 3.200.233 AED | 14.502 AED | 2.046.590 AED |
| 2030-08 | 3.220.823 AED | 14.541 AED | 2.069.080 AED |
| 2030-09 | 3.241.546 AED | 14.581 AED | 2.091.570 AED |
| 2030-10 | 3.262.402 AED | 14.621 AED | 2.114.060 AED |
| 2030-11 | 3.283.393 AED | 14.661 AED | 2.136.550 AED |
| 2030-12 | 3.304.518 AED | 14.702 AED | 2.159.040 AED |
| 2031-01 | 3.325.780 AED | 14.742 AED | 2.181.530 AED |
| 2031-02 | 3.347.178 AED | 14.782 AED | 2.204.020 AED |
| 2031-03 | 3.368.714 AED | 14.823 AED | 2.226.510 AED |
| 2031-04 | 3.390.388 AED | 14.863 AED | 2.249.000 AED |
| 2031-05 | 3.412.202 AED | 14.904 AED | 2.249.000 AED |
| 2031-06 | 3.434.156 AED | 14.945 AED | 2.249.000 AED |
| 2031-07 | 3.456.252 AED | 14.986 AED | 2.249.000 AED |
| 2031-08 | 3.478.489 AED | 15.027 AED | 2.249.000 AED |
| 2031-09 | 3.500.870 AED | 15.068 AED | 2.249.000 AED |
| 2031-10 | 3.523.395 AED | 15.109 AED | 2.249.000 AED |
| 2031-11 | 3.546.064 AED | 15.150 AED | 2.249.000 AED |
| 2031-12 | 3.568.880 AED | 15.192 AED | 2.249.000 AED |
| 2032-01 | 3.591.842 AED | 15.233 AED | 2.249.000 AED |
| 2032-02 | 3.614.952 AED | 15.275 AED | 2.249.000 AED |
| 2032-03 | 3.638.211 AED | 15.317 AED | 2.249.000 AED |
| 2032-04 | 3.661.619 AED | 15.359 AED | 2.249.000 AED |
| 2032-05 | 3.685.178 AED | 15.400 AED | 2.249.000 AED |
| 2032-06 | 3.708.889 AED | 15.443 AED | 2.249.000 AED |
| 2032-07 | 3.732.752 AED | 15.485 AED | 2.249.000 AED |
| 2032-08 | 3.756.769 AED | 15.527 AED | 2.249.000 AED |
| 2032-09 | 3.780.940 AED | 15.569 AED | 2.249.000 AED |
| 2032-10 | 3.805.266 AED | 15.612 AED | 2.249.000 AED |
| 2032-11 | 3.829.750 AED | 15.654 AED | 2.249.000 AED |
| 2032-12 | 3.854.390 AED | 15.697 AED | 2.249.000 AED |
| 2033-01 | 3.879.190 AED | 15.740 AED | 2.249.000 AED |
| 2033-02 | 3.904.148 AED | 15.782 AED | 2.249.000 AED |
| 2033-03 | 3.929.268 AED | 15.825 AED | 2.249.000 AED |
| 2033-04 | 3.954.549 AED | 15.869 AED | 2.249.000 AED |
| 2033-05 | 3.979.993 AED | 15.912 AED | 2.249.000 AED |
| 2033-06 | 4.005.600 AED | 15.955 AED | 2.249.000 AED |
| 2033-07 | 4.031.372 AED | 15.998 AED | 2.249.000 AED |
| 2033-08 | 4.057.310 AED | 16.042 AED | 2.249.000 AED |
| 2033-09 | 4.083.415 AED | 16.086 AED | 2.249.000 AED |
| 2033-10 | 4.109.688 AED | 16.129 AED | 2.249.000 AED |
| 2033-11 | 4.136.130 AED | 16.173 AED | 2.249.000 AED |
| 2033-12 | 4.162.742 AED | 16.217 AED | 2.249.000 AED |
| 2034-01 | 4.189.525 AED | 16.261 AED | 2.249.000 AED |
| 2034-02 | 4.216.480 AED | 16.305 AED | 2.249.000 AED |
| 2034-03 | 4.243.609 AED | 16.349 AED | 2.249.000 AED |
| 2034-04 | 4.270.913 AED | 16.394 AED | 2.249.000 AED |
| 2034-05 | 4.298.392 AED | 16.438 AED | 2.249.000 AED |
| 2034-06 | 4.326.048 AED | 16.483 AED | 2.249.000 AED |
| 2034-07 | 4.353.882 AED | 16.528 AED | 2.249.000 AED |
| 2034-08 | 4.381.895 AED | 16.572 AED | 2.249.000 AED |
| 2034-09 | 4.410.088 AED | 16.617 AED | 2.249.000 AED |
| 2034-10 | 4.438.463 AED | 16.662 AED | 2.249.000 AED |
| 2034-11 | 4.467.020 AED | 16.708 AED | 2.249.000 AED |
| 2034-12 | 4.495.761 AED | 16.753 AED | 2.249.000 AED |
| 2035-01 | 4.524.687 AED | 16.798 AED | 2.249.000 AED |
| 2035-02 | 4.553.799 AED | 16.844 AED | 2.249.000 AED |
| 2035-03 | 4.583.098 AED | 16.889 AED | 2.249.000 AED |
| 2035-04 | 4.612.586 AED | 16.935 AED | 2.249.000 AED |
| 2035-05 | 4.642.263 AED | 16.981 AED | 2.249.000 AED |
| 2035-06 | 4.672.132 AED | 17.027 AED | 2.249.000 AED |
| 2035-07 | 4.702.192 AED | 17.073 AED | 2.249.000 AED |
| 2035-08 | 4.732.446 AED | 17.119 AED | 2.249.000 AED |
| 2035-09 | 4.762.895 AED | 17.165 AED | 2.249.000 AED |
| 2035-10 | 4.793.540 AED | 17.212 AED | 2.249.000 AED |
| 2035-11 | 4.824.382 AED | 17.258 AED | 2.249.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.249.000 AED | 0 AED | 472.290 AED |
| 2026 | 2.428.920 AED | 0 AED | 967.070 AED |
| 2027 | 2.623.233 AED | 0 AED | 1.349.400 AED |
| 2028 | 2.833.092 AED | 120.168 AED | 1.619.280 AED |
| 2029 | 3.059.739 AED | 168.152 AED | 1.889.160 AED |
| 2030 | 3.304.518 AED | 173.787 AED | 2.159.040 AED |
| 2031 | 3.568.880 AED | 179.591 AED | 2.249.000 AED |
| 2032 | 3.854.390 AED | 185.571 AED | 2.249.000 AED |
| 2033 | 4.162.742 AED | 191.728 AED | 2.249.000 AED |
| 2034 | 4.495.761 AED | 198.070 AED | 2.249.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 89,960 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 94,160 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.