Ibiza
Pool Included for every Unit!
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: 779,000 AED
Sizes:
From sqft: 457 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 62,320.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 6,855 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 779,000 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 155,800 AED |
| 2025-12-15 | Until Handover | 1.0 | 7,790 AED |
| 2026-01-15 | Until Handover | 1.0 | 7,790 AED |
| 2026-02-15 | Until Handover | 1.0 | 7,790 AED |
| 2026-03-15 | Until Handover | 1.0 | 7,790 AED |
| 2026-04-15 | Until Handover | 1.0 | 7,790 AED |
| 2026-05-15 | Until Handover | 1.0 | 7,790 AED |
| 2026-06-15 | Until Handover | 1.0 | 7,790 AED |
| 2026-07-15 | Until Handover | 1.0 | 7,790 AED |
| 2026-08-15 | Until Handover | 1.0 | 7,790 AED |
| 2026-09-15 | Until Handover | 1.0 | 7,790 AED |
| 2026-10-15 | Until Handover | 1.0 | 7,790 AED |
| 2026-11-15 | Until Handover | 11.0 | 85,690 AED |
| 2026-12-15 | Until Handover | 1.0 | 7,790 AED |
| 2027-01-15 | Until Handover | 1.0 | 7,790 AED |
| 2027-02-15 | Until Handover | 1.0 | 7,790 AED |
| 2027-03-15 | Until Handover | 1.0 | 7,790 AED |
| 2027-04-15 | Until Handover | 1.0 | 7,790 AED |
| 2027-05-15 | Until Handover | 6.0 | 46,740 AED |
| 2027-06-15 | Until Handover | 1.0 | 7,790 AED |
| 2027-07-15 | Until Handover | 1.0 | 7,790 AED |
| 2027-08-15 | Until Handover | 1.0 | 7,790 AED |
| 2027-09-15 | Until Handover | 1.0 | 7,790 AED |
| 2027-10-15 | Until Handover | 1.0 | 7,790 AED |
| 2027-11-15 | Until Handover | 1.0 | 7,790 AED |
| 2027-12-15 | Until Handover | 1.0 | 7,790 AED |
| 2028-01-15 | Until Handover | 1.0 | 7,790 AED |
| 2028-02-15 | Until Handover | 1.0 | 7,790 AED |
| 2028-03-15 | Until Handover | 1.0 | 7,790 AED |
| 2028-04-15 | Until Handover | 1.0 | 7,790 AED |
| 2028-05-15 | Until Handover | 1.0 | 7,790 AED |
| 2028-06-15 | Until Handover | 1.0 | 7,790 AED |
| 2028-07-15 | Until Handover | 1.0 | 7,790 AED |
| 2028-08-15 | Until Handover | 1.0 | 7,790 AED |
| 2028-09-15 | Until Handover | 1.0 | 7,790 AED |
| 2028-10-15 | Until Handover | 1.0 | 7,790 AED |
| 2028-11-15 | Until Handover | 1.0 | 7,790 AED |
| 2028-12-15 | Until Handover | 1.0 | 7,790 AED |
| 2029-01-15 | Until Handover | 1.0 | 7,790 AED |
| 2029-02-15 | Until Handover | 1.0 | 7,790 AED |
| 2029-03-15 | Until Handover | 1.0 | 7,790 AED |
| 2029-04-15 | Until Handover | 1.0 | 7,790 AED |
| 2029-05-15 | Until Handover | 1.0 | 7,790 AED |
| 2029-06-15 | Until Handover | 1.0 | 7,790 AED |
| 2029-07-15 | Until Handover | 1.0 | 7,790 AED |
| 2029-08-15 | Until Handover | 1.0 | 7,790 AED |
| 2029-09-15 | Until Handover | 1.0 | 7,790 AED |
| 2029-10-15 | Until Handover | 1.0 | 7,790 AED |
| 2029-11-15 | Until Handover | 1.0 | 7,790 AED |
| 2029-12-15 | Until Handover | 1.0 | 7,790 AED |
| 2030-01-15 | Until Handover | 1.0 | 7,790 AED |
| 2030-02-15 | Until Handover | 1.0 | 7,790 AED |
| 2030-03-15 | Until Handover | 1.0 | 7,790 AED |
| 2030-04-15 | Until Handover | 1.0 | 7,790 AED |
| 2030-05-15 | Until Handover | 1.0 | 7,790 AED |
| 2030-06-15 | Until Handover | 1.0 | 7,790 AED |
| 2030-07-15 | Until Handover | 1.0 | 7,790 AED |
| 2030-08-15 | Until Handover | 1.0 | 7,790 AED |
| 2030-09-15 | Until Handover | 1.0 | 7,790 AED |
| 2030-10-15 | Until Handover | 1.0 | 7,790 AED |
| 2030-11-15 | Until Handover | 1.0 | 7,790 AED |
| 2030-12-15 | Until Handover | 1.0 | 7,790 AED |
| 2031-01-15 | Until Handover | 1.0 | 7,790 AED |
| 2031-02-15 | Until Handover | 1.0 | 7,790 AED |
| 2031-03-15 | Until Handover | 1.0 | 7,790 AED |
| 2031-04-15 | Until Handover | 1.0 | 7,790 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 163,590 AED |
| 2026 | 171,380 AED |
| 2027 | 132,430 AED |
| 2028 | 93,480 AED |
| 2029 | 93,480 AED |
| 2030 | 93,480 AED |
| 2031 | 31,160 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 779.000 AED | 0 AED | 163.590 AED |
| 2026-01 | 784.012 AED | 0 AED | 171.380 AED |
| 2026-02 | 789.056 AED | 0 AED | 179.170 AED |
| 2026-03 | 794.133 AED | 0 AED | 186.960 AED |
| 2026-04 | 799.242 AED | 0 AED | 194.750 AED |
| 2026-05 | 804.385 AED | 0 AED | 202.540 AED |
| 2026-06 | 809.560 AED | 0 AED | 210.330 AED |
| 2026-07 | 814.769 AED | 0 AED | 218.120 AED |
| 2026-08 | 820.011 AED | 0 AED | 225.910 AED |
| 2026-09 | 825.287 AED | 0 AED | 233.700 AED |
| 2026-10 | 830.597 AED | 0 AED | 241.490 AED |
| 2026-11 | 835.941 AED | 0 AED | 327.180 AED |
| 2026-12 | 841.320 AED | 0 AED | 334.970 AED |
| 2027-01 | 846.733 AED | 0 AED | 342.760 AED |
| 2027-02 | 852.180 AED | 0 AED | 350.550 AED |
| 2027-03 | 857.663 AED | 0 AED | 358.340 AED |
| 2027-04 | 863.182 AED | 0 AED | 366.130 AED |
| 2027-05 | 868.735 AED | 0 AED | 412.870 AED |
| 2027-06 | 874.325 AED | 0 AED | 420.660 AED |
| 2027-07 | 879.950 AED | 0 AED | 428.450 AED |
| 2027-08 | 885.612 AED | 0 AED | 436.240 AED |
| 2027-09 | 891.310 AED | 0 AED | 444.030 AED |
| 2027-10 | 897.045 AED | 0 AED | 451.820 AED |
| 2027-11 | 902.816 AED | 0 AED | 459.610 AED |
| 2027-12 | 908.625 AED | 0 AED | 467.400 AED |
| 2028-01 | 914.471 AED | 0 AED | 475.190 AED |
| 2028-02 | 920.355 AED | 0 AED | 482.980 AED |
| 2028-03 | 926.277 AED | 0 AED | 490.770 AED |
| 2028-04 | 932.236 AED | 4.622 AED | 498.560 AED |
| 2028-05 | 938.234 AED | 4.622 AED | 506.350 AED |
| 2028-06 | 944.271 AED | 4.622 AED | 514.140 AED |
| 2028-07 | 950.346 AED | 4.622 AED | 521.930 AED |
| 2028-08 | 956.461 AED | 4.622 AED | 529.720 AED |
| 2028-09 | 962.615 AED | 4.622 AED | 537.510 AED |
| 2028-10 | 968.808 AED | 4.622 AED | 545.300 AED |
| 2028-11 | 975.042 AED | 4.622 AED | 553.090 AED |
| 2028-12 | 981.315 AED | 4.622 AED | 560.880 AED |
| 2029-01 | 987.629 AED | 4.777 AED | 568.670 AED |
| 2029-02 | 993.983 AED | 4.791 AED | 576.460 AED |
| 2029-03 | 1.000.379 AED | 4.804 AED | 584.250 AED |
| 2029-04 | 1.006.815 AED | 4.817 AED | 592.040 AED |
| 2029-05 | 1.013.293 AED | 4.830 AED | 599.830 AED |
| 2029-06 | 1.019.813 AED | 4.844 AED | 607.620 AED |
| 2029-07 | 1.026.374 AED | 4.857 AED | 615.410 AED |
| 2029-08 | 1.032.978 AED | 4.870 AED | 623.200 AED |
| 2029-09 | 1.039.624 AED | 4.884 AED | 630.990 AED |
| 2029-10 | 1.046.313 AED | 4.897 AED | 638.780 AED |
| 2029-11 | 1.053.045 AED | 4.911 AED | 646.570 AED |
| 2029-12 | 1.059.820 AED | 4.924 AED | 654.360 AED |
| 2030-01 | 1.066.639 AED | 4.938 AED | 662.150 AED |
| 2030-02 | 1.073.502 AED | 4.951 AED | 669.940 AED |
| 2030-03 | 1.080.409 AED | 4.965 AED | 677.730 AED |
| 2030-04 | 1.087.360 AED | 4.979 AED | 685.520 AED |
| 2030-05 | 1.094.357 AED | 4.992 AED | 693.310 AED |
| 2030-06 | 1.101.398 AED | 5.006 AED | 701.100 AED |
| 2030-07 | 1.108.484 AED | 5.020 AED | 708.890 AED |
| 2030-08 | 1.115.616 AED | 5.034 AED | 716.680 AED |
| 2030-09 | 1.122.794 AED | 5.048 AED | 724.470 AED |
| 2030-10 | 1.130.018 AED | 5.061 AED | 732.260 AED |
| 2030-11 | 1.137.289 AED | 5.075 AED | 740.050 AED |
| 2030-12 | 1.144.606 AED | 5.089 AED | 747.840 AED |
| 2031-01 | 1.151.971 AED | 5.103 AED | 755.630 AED |
| 2031-02 | 1.159.382 AED | 5.117 AED | 763.420 AED |
| 2031-03 | 1.166.842 AED | 5.131 AED | 771.210 AED |
| 2031-04 | 1.174.349 AED | 5.145 AED | 779.000 AED |
| 2031-05 | 1.181.905 AED | 5.159 AED | 779.000 AED |
| 2031-06 | 1.189.510 AED | 5.173 AED | 779.000 AED |
| 2031-07 | 1.197.163 AED | 5.188 AED | 779.000 AED |
| 2031-08 | 1.204.865 AED | 5.202 AED | 779.000 AED |
| 2031-09 | 1.212.618 AED | 5.216 AED | 779.000 AED |
| 2031-10 | 1.220.420 AED | 5.230 AED | 779.000 AED |
| 2031-11 | 1.228.272 AED | 5.245 AED | 779.000 AED |
| 2031-12 | 1.236.175 AED | 5.259 AED | 779.000 AED |
| 2032-01 | 1.244.128 AED | 5.273 AED | 779.000 AED |
| 2032-02 | 1.252.133 AED | 5.288 AED | 779.000 AED |
| 2032-03 | 1.260.189 AED | 5.302 AED | 779.000 AED |
| 2032-04 | 1.268.297 AED | 5.317 AED | 779.000 AED |
| 2032-05 | 1.276.458 AED | 5.331 AED | 779.000 AED |
| 2032-06 | 1.284.670 AED | 5.346 AED | 779.000 AED |
| 2032-07 | 1.292.936 AED | 5.360 AED | 779.000 AED |
| 2032-08 | 1.301.255 AED | 5.375 AED | 779.000 AED |
| 2032-09 | 1.309.627 AED | 5.390 AED | 779.000 AED |
| 2032-10 | 1.318.053 AED | 5.404 AED | 779.000 AED |
| 2032-11 | 1.326.534 AED | 5.419 AED | 779.000 AED |
| 2032-12 | 1.335.069 AED | 5.434 AED | 779.000 AED |
| 2033-01 | 1.343.658 AED | 5.449 AED | 779.000 AED |
| 2033-02 | 1.352.304 AED | 5.464 AED | 779.000 AED |
| 2033-03 | 1.361.004 AED | 5.478 AED | 779.000 AED |
| 2033-04 | 1.369.761 AED | 5.493 AED | 779.000 AED |
| 2033-05 | 1.378.574 AED | 5.508 AED | 779.000 AED |
| 2033-06 | 1.387.444 AED | 5.523 AED | 779.000 AED |
| 2033-07 | 1.396.371 AED | 5.538 AED | 779.000 AED |
| 2033-08 | 1.405.355 AED | 5.553 AED | 779.000 AED |
| 2033-09 | 1.414.397 AED | 5.569 AED | 779.000 AED |
| 2033-10 | 1.423.498 AED | 5.584 AED | 779.000 AED |
| 2033-11 | 1.432.656 AED | 5.599 AED | 779.000 AED |
| 2033-12 | 1.441.874 AED | 5.614 AED | 779.000 AED |
| 2034-01 | 1.451.151 AED | 5.629 AED | 779.000 AED |
| 2034-02 | 1.460.488 AED | 5.645 AED | 779.000 AED |
| 2034-03 | 1.469.885 AED | 5.660 AED | 779.000 AED |
| 2034-04 | 1.479.342 AED | 5.675 AED | 779.000 AED |
| 2034-05 | 1.488.860 AED | 5.691 AED | 779.000 AED |
| 2034-06 | 1.498.440 AED | 5.706 AED | 779.000 AED |
| 2034-07 | 1.508.081 AED | 5.722 AED | 779.000 AED |
| 2034-08 | 1.517.784 AED | 5.737 AED | 779.000 AED |
| 2034-09 | 1.527.549 AED | 5.753 AED | 779.000 AED |
| 2034-10 | 1.537.377 AED | 5.768 AED | 779.000 AED |
| 2034-11 | 1.547.269 AED | 5.784 AED | 779.000 AED |
| 2034-12 | 1.557.224 AED | 5.800 AED | 779.000 AED |
| 2035-01 | 1.567.243 AED | 5.815 AED | 779.000 AED |
| 2035-02 | 1.577.327 AED | 5.831 AED | 779.000 AED |
| 2035-03 | 1.587.476 AED | 5.847 AED | 779.000 AED |
| 2035-04 | 1.597.689 AED | 5.863 AED | 779.000 AED |
| 2035-05 | 1.607.969 AED | 5.879 AED | 779.000 AED |
| 2035-06 | 1.618.315 AED | 5.895 AED | 779.000 AED |
| 2035-07 | 1.628.727 AED | 5.910 AED | 779.000 AED |
| 2035-08 | 1.639.206 AED | 5.926 AED | 779.000 AED |
| 2035-09 | 1.649.753 AED | 5.943 AED | 779.000 AED |
| 2035-10 | 1.660.368 AED | 5.959 AED | 779.000 AED |
| 2035-11 | 1.671.050 AED | 5.975 AED | 779.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 779.000 AED | 0 AED | 163.590 AED |
| 2026 | 841.320 AED | 0 AED | 334.970 AED |
| 2027 | 908.625 AED | 0 AED | 467.400 AED |
| 2028 | 981.315 AED | 41.598 AED | 560.880 AED |
| 2029 | 1.059.820 AED | 58.206 AED | 654.360 AED |
| 2030 | 1.144.606 AED | 60.158 AED | 747.840 AED |
| 2031 | 1.236.175 AED | 62.168 AED | 779.000 AED |
| 2032 | 1.335.069 AED | 64.239 AED | 779.000 AED |
| 2033 | 1.441.874 AED | 66.372 AED | 779.000 AED |
| 2034 | 1.557.224 AED | 68.570 AED | 779.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 31,160 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 35,360 AED |
Price Range:
From price: 1,134,000 AED
Sizes:
From sqft: 804 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 90,720.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 12,060 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,134,000 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 226,800 AED |
| 2025-12-15 | Until Handover | 1.0 | 11,340 AED |
| 2026-01-15 | Until Handover | 1.0 | 11,340 AED |
| 2026-02-15 | Until Handover | 1.0 | 11,340 AED |
| 2026-03-15 | Until Handover | 1.0 | 11,340 AED |
| 2026-04-15 | Until Handover | 1.0 | 11,340 AED |
| 2026-05-15 | Until Handover | 1.0 | 11,340 AED |
| 2026-06-15 | Until Handover | 1.0 | 11,340 AED |
| 2026-07-15 | Until Handover | 1.0 | 11,340 AED |
| 2026-08-15 | Until Handover | 1.0 | 11,340 AED |
| 2026-09-15 | Until Handover | 1.0 | 11,340 AED |
| 2026-10-15 | Until Handover | 1.0 | 11,340 AED |
| 2026-11-15 | Until Handover | 11.0 | 124,740 AED |
| 2026-12-15 | Until Handover | 1.0 | 11,340 AED |
| 2027-01-15 | Until Handover | 1.0 | 11,340 AED |
| 2027-02-15 | Until Handover | 1.0 | 11,340 AED |
| 2027-03-15 | Until Handover | 1.0 | 11,340 AED |
| 2027-04-15 | Until Handover | 1.0 | 11,340 AED |
| 2027-05-15 | Until Handover | 6.0 | 68,040 AED |
| 2027-06-15 | Until Handover | 1.0 | 11,340 AED |
| 2027-07-15 | Until Handover | 1.0 | 11,340 AED |
| 2027-08-15 | Until Handover | 1.0 | 11,340 AED |
| 2027-09-15 | Until Handover | 1.0 | 11,340 AED |
| 2027-10-15 | Until Handover | 1.0 | 11,340 AED |
| 2027-11-15 | Until Handover | 1.0 | 11,340 AED |
| 2027-12-15 | Until Handover | 1.0 | 11,340 AED |
| 2028-01-15 | Until Handover | 1.0 | 11,340 AED |
| 2028-02-15 | Until Handover | 1.0 | 11,340 AED |
| 2028-03-15 | Until Handover | 1.0 | 11,340 AED |
| 2028-04-15 | Until Handover | 1.0 | 11,340 AED |
| 2028-05-15 | Until Handover | 1.0 | 11,340 AED |
| 2028-06-15 | Until Handover | 1.0 | 11,340 AED |
| 2028-07-15 | Until Handover | 1.0 | 11,340 AED |
| 2028-08-15 | Until Handover | 1.0 | 11,340 AED |
| 2028-09-15 | Until Handover | 1.0 | 11,340 AED |
| 2028-10-15 | Until Handover | 1.0 | 11,340 AED |
| 2028-11-15 | Until Handover | 1.0 | 11,340 AED |
| 2028-12-15 | Until Handover | 1.0 | 11,340 AED |
| 2029-01-15 | Until Handover | 1.0 | 11,340 AED |
| 2029-02-15 | Until Handover | 1.0 | 11,340 AED |
| 2029-03-15 | Until Handover | 1.0 | 11,340 AED |
| 2029-04-15 | Until Handover | 1.0 | 11,340 AED |
| 2029-05-15 | Until Handover | 1.0 | 11,340 AED |
| 2029-06-15 | Until Handover | 1.0 | 11,340 AED |
| 2029-07-15 | Until Handover | 1.0 | 11,340 AED |
| 2029-08-15 | Until Handover | 1.0 | 11,340 AED |
| 2029-09-15 | Until Handover | 1.0 | 11,340 AED |
| 2029-10-15 | Until Handover | 1.0 | 11,340 AED |
| 2029-11-15 | Until Handover | 1.0 | 11,340 AED |
| 2029-12-15 | Until Handover | 1.0 | 11,340 AED |
| 2030-01-15 | Until Handover | 1.0 | 11,340 AED |
| 2030-02-15 | Until Handover | 1.0 | 11,340 AED |
| 2030-03-15 | Until Handover | 1.0 | 11,340 AED |
| 2030-04-15 | Until Handover | 1.0 | 11,340 AED |
| 2030-05-15 | Until Handover | 1.0 | 11,340 AED |
| 2030-06-15 | Until Handover | 1.0 | 11,340 AED |
| 2030-07-15 | Until Handover | 1.0 | 11,340 AED |
| 2030-08-15 | Until Handover | 1.0 | 11,340 AED |
| 2030-09-15 | Until Handover | 1.0 | 11,340 AED |
| 2030-10-15 | Until Handover | 1.0 | 11,340 AED |
| 2030-11-15 | Until Handover | 1.0 | 11,340 AED |
| 2030-12-15 | Until Handover | 1.0 | 11,340 AED |
| 2031-01-15 | Until Handover | 1.0 | 11,340 AED |
| 2031-02-15 | Until Handover | 1.0 | 11,340 AED |
| 2031-03-15 | Until Handover | 1.0 | 11,340 AED |
| 2031-04-15 | Until Handover | 1.0 | 11,340 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 238,140 AED |
| 2026 | 249,480 AED |
| 2027 | 192,780 AED |
| 2028 | 136,080 AED |
| 2029 | 136,080 AED |
| 2030 | 136,080 AED |
| 2031 | 45,360 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.134.000 AED | 0 AED | 238.140 AED |
| 2026-01 | 1.141.296 AED | 0 AED | 249.480 AED |
| 2026-02 | 1.148.639 AED | 0 AED | 260.820 AED |
| 2026-03 | 1.156.029 AED | 0 AED | 272.160 AED |
| 2026-04 | 1.163.467 AED | 0 AED | 283.500 AED |
| 2026-05 | 1.170.953 AED | 0 AED | 294.840 AED |
| 2026-06 | 1.178.487 AED | 0 AED | 306.180 AED |
| 2026-07 | 1.186.069 AED | 0 AED | 317.520 AED |
| 2026-08 | 1.193.701 AED | 0 AED | 328.860 AED |
| 2026-09 | 1.201.381 AED | 0 AED | 340.200 AED |
| 2026-10 | 1.209.111 AED | 0 AED | 351.540 AED |
| 2026-11 | 1.216.890 AED | 0 AED | 476.280 AED |
| 2026-12 | 1.224.720 AED | 0 AED | 487.620 AED |
| 2027-01 | 1.232.599 AED | 0 AED | 498.960 AED |
| 2027-02 | 1.240.530 AED | 0 AED | 510.300 AED |
| 2027-03 | 1.248.512 AED | 0 AED | 521.640 AED |
| 2027-04 | 1.256.545 AED | 0 AED | 532.980 AED |
| 2027-05 | 1.264.629 AED | 0 AED | 601.020 AED |
| 2027-06 | 1.272.766 AED | 0 AED | 612.360 AED |
| 2027-07 | 1.280.955 AED | 0 AED | 623.700 AED |
| 2027-08 | 1.289.197 AED | 0 AED | 635.040 AED |
| 2027-09 | 1.297.491 AED | 0 AED | 646.380 AED |
| 2027-10 | 1.305.839 AED | 0 AED | 657.720 AED |
| 2027-11 | 1.314.241 AED | 0 AED | 669.060 AED |
| 2027-12 | 1.322.697 AED | 0 AED | 680.400 AED |
| 2028-01 | 1.331.207 AED | 0 AED | 691.740 AED |
| 2028-02 | 1.339.772 AED | 0 AED | 703.080 AED |
| 2028-03 | 1.348.393 AED | 0 AED | 714.420 AED |
| 2028-04 | 1.357.068 AED | 6.555 AED | 725.760 AED |
| 2028-05 | 1.365.800 AED | 6.555 AED | 737.100 AED |
| 2028-06 | 1.374.587 AED | 6.555 AED | 748.440 AED |
| 2028-07 | 1.383.431 AED | 6.555 AED | 759.780 AED |
| 2028-08 | 1.392.332 AED | 6.555 AED | 771.120 AED |
| 2028-09 | 1.401.291 AED | 6.555 AED | 782.460 AED |
| 2028-10 | 1.410.307 AED | 6.555 AED | 793.800 AED |
| 2028-11 | 1.419.381 AED | 6.555 AED | 805.140 AED |
| 2028-12 | 1.428.513 AED | 6.555 AED | 816.480 AED |
| 2029-01 | 1.437.704 AED | 6.781 AED | 827.820 AED |
| 2029-02 | 1.446.954 AED | 6.801 AED | 839.160 AED |
| 2029-03 | 1.456.264 AED | 6.820 AED | 850.500 AED |
| 2029-04 | 1.465.634 AED | 6.839 AED | 861.840 AED |
| 2029-05 | 1.475.064 AED | 6.858 AED | 873.180 AED |
| 2029-06 | 1.484.554 AED | 6.878 AED | 884.520 AED |
| 2029-07 | 1.494.106 AED | 6.897 AED | 895.860 AED |
| 2029-08 | 1.503.719 AED | 6.917 AED | 907.200 AED |
| 2029-09 | 1.513.394 AED | 6.936 AED | 918.540 AED |
| 2029-10 | 1.523.131 AED | 6.956 AED | 929.880 AED |
| 2029-11 | 1.532.931 AED | 6.975 AED | 941.220 AED |
| 2029-12 | 1.542.794 AED | 6.995 AED | 952.560 AED |
| 2030-01 | 1.552.720 AED | 7.015 AED | 963.900 AED |
| 2030-02 | 1.562.711 AED | 7.035 AED | 975.240 AED |
| 2030-03 | 1.572.765 AED | 7.055 AED | 986.580 AED |
| 2030-04 | 1.582.884 AED | 7.074 AED | 997.920 AED |
| 2030-05 | 1.593.069 AED | 7.094 AED | 1.009.260 AED |
| 2030-06 | 1.603.319 AED | 7.114 AED | 1.020.600 AED |
| 2030-07 | 1.613.634 AED | 7.134 AED | 1.031.940 AED |
| 2030-08 | 1.624.017 AED | 7.154 AED | 1.043.280 AED |
| 2030-09 | 1.634.466 AED | 7.175 AED | 1.054.620 AED |
| 2030-10 | 1.644.982 AED | 7.195 AED | 1.065.960 AED |
| 2030-11 | 1.655.566 AED | 7.215 AED | 1.077.300 AED |
| 2030-12 | 1.666.218 AED | 7.235 AED | 1.088.640 AED |
| 2031-01 | 1.676.938 AED | 7.256 AED | 1.099.980 AED |
| 2031-02 | 1.687.728 AED | 7.276 AED | 1.111.320 AED |
| 2031-03 | 1.698.586 AED | 7.296 AED | 1.122.660 AED |
| 2031-04 | 1.709.515 AED | 7.317 AED | 1.134.000 AED |
| 2031-05 | 1.720.514 AED | 7.337 AED | 1.134.000 AED |
| 2031-06 | 1.731.584 AED | 7.358 AED | 1.134.000 AED |
| 2031-07 | 1.742.725 AED | 7.379 AED | 1.134.000 AED |
| 2031-08 | 1.753.938 AED | 7.399 AED | 1.134.000 AED |
| 2031-09 | 1.765.223 AED | 7.420 AED | 1.134.000 AED |
| 2031-10 | 1.776.580 AED | 7.441 AED | 1.134.000 AED |
| 2031-11 | 1.788.011 AED | 7.462 AED | 1.134.000 AED |
| 2031-12 | 1.799.515 AED | 7.482 AED | 1.134.000 AED |
| 2032-01 | 1.811.093 AED | 7.503 AED | 1.134.000 AED |
| 2032-02 | 1.822.746 AED | 7.524 AED | 1.134.000 AED |
| 2032-03 | 1.834.473 AED | 7.545 AED | 1.134.000 AED |
| 2032-04 | 1.846.276 AED | 7.566 AED | 1.134.000 AED |
| 2032-05 | 1.858.155 AED | 7.588 AED | 1.134.000 AED |
| 2032-06 | 1.870.111 AED | 7.609 AED | 1.134.000 AED |
| 2032-07 | 1.882.143 AED | 7.630 AED | 1.134.000 AED |
| 2032-08 | 1.894.253 AED | 7.651 AED | 1.134.000 AED |
| 2032-09 | 1.906.441 AED | 7.673 AED | 1.134.000 AED |
| 2032-10 | 1.918.707 AED | 7.694 AED | 1.134.000 AED |
| 2032-11 | 1.931.052 AED | 7.716 AED | 1.134.000 AED |
| 2032-12 | 1.943.476 AED | 7.737 AED | 1.134.000 AED |
| 2033-01 | 1.955.981 AED | 7.759 AED | 1.134.000 AED |
| 2033-02 | 1.968.565 AED | 7.780 AED | 1.134.000 AED |
| 2033-03 | 1.981.231 AED | 7.802 AED | 1.134.000 AED |
| 2033-04 | 1.993.979 AED | 7.824 AED | 1.134.000 AED |
| 2033-05 | 2.006.808 AED | 7.845 AED | 1.134.000 AED |
| 2033-06 | 2.019.720 AED | 7.867 AED | 1.134.000 AED |
| 2033-07 | 2.032.715 AED | 7.889 AED | 1.134.000 AED |
| 2033-08 | 2.045.793 AED | 7.911 AED | 1.134.000 AED |
| 2033-09 | 2.058.956 AED | 7.933 AED | 1.134.000 AED |
| 2033-10 | 2.072.203 AED | 7.955 AED | 1.134.000 AED |
| 2033-11 | 2.085.536 AED | 7.977 AED | 1.134.000 AED |
| 2033-12 | 2.098.954 AED | 7.999 AED | 1.134.000 AED |
| 2034-01 | 2.112.459 AED | 8.022 AED | 1.134.000 AED |
| 2034-02 | 2.126.051 AED | 8.044 AED | 1.134.000 AED |
| 2034-03 | 2.139.730 AED | 8.066 AED | 1.134.000 AED |
| 2034-04 | 2.153.497 AED | 8.088 AED | 1.134.000 AED |
| 2034-05 | 2.167.353 AED | 8.111 AED | 1.134.000 AED |
| 2034-06 | 2.181.297 AED | 8.133 AED | 1.134.000 AED |
| 2034-07 | 2.195.332 AED | 8.156 AED | 1.134.000 AED |
| 2034-08 | 2.209.457 AED | 8.179 AED | 1.134.000 AED |
| 2034-09 | 2.223.672 AED | 8.201 AED | 1.134.000 AED |
| 2034-10 | 2.237.980 AED | 8.224 AED | 1.134.000 AED |
| 2034-11 | 2.252.379 AED | 8.247 AED | 1.134.000 AED |
| 2034-12 | 2.266.871 AED | 8.269 AED | 1.134.000 AED |
| 2035-01 | 2.281.456 AED | 8.292 AED | 1.134.000 AED |
| 2035-02 | 2.296.135 AED | 8.315 AED | 1.134.000 AED |
| 2035-03 | 2.310.908 AED | 8.338 AED | 1.134.000 AED |
| 2035-04 | 2.325.777 AED | 8.361 AED | 1.134.000 AED |
| 2035-05 | 2.340.741 AED | 8.384 AED | 1.134.000 AED |
| 2035-06 | 2.355.801 AED | 8.408 AED | 1.134.000 AED |
| 2035-07 | 2.370.959 AED | 8.431 AED | 1.134.000 AED |
| 2035-08 | 2.386.213 AED | 8.454 AED | 1.134.000 AED |
| 2035-09 | 2.401.566 AED | 8.477 AED | 1.134.000 AED |
| 2035-10 | 2.417.018 AED | 8.501 AED | 1.134.000 AED |
| 2035-11 | 2.432.569 AED | 8.524 AED | 1.134.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.134.000 AED | 0 AED | 238.140 AED |
| 2026 | 1.224.720 AED | 0 AED | 487.620 AED |
| 2027 | 1.322.697 AED | 0 AED | 680.400 AED |
| 2028 | 1.428.513 AED | 58.995 AED | 816.480 AED |
| 2029 | 1.542.794 AED | 82.653 AED | 952.560 AED |
| 2030 | 1.666.218 AED | 85.495 AED | 1.088.640 AED |
| 2031 | 1.799.515 AED | 88.423 AED | 1.134.000 AED |
| 2032 | 1.943.476 AED | 91.436 AED | 1.134.000 AED |
| 2033 | 2.098.954 AED | 94.541 AED | 1.134.000 AED |
| 2034 | 2.266.871 AED | 97.740 AED | 1.134.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 45,360 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 49,560 AED |
Price Range:
From price: 2,367,473 AED
Sizes:
From sqft: 1,198 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 189,398.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 17,970 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,367,473 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 473,495 AED |
| 2025-12-15 | Until Handover | 1.0 | 23,675 AED |
| 2026-01-15 | Until Handover | 1.0 | 23,675 AED |
| 2026-02-15 | Until Handover | 1.0 | 23,675 AED |
| 2026-03-15 | Until Handover | 1.0 | 23,675 AED |
| 2026-04-15 | Until Handover | 1.0 | 23,675 AED |
| 2026-05-15 | Until Handover | 1.0 | 23,675 AED |
| 2026-06-15 | Until Handover | 1.0 | 23,675 AED |
| 2026-07-15 | Until Handover | 1.0 | 23,675 AED |
| 2026-08-15 | Until Handover | 1.0 | 23,675 AED |
| 2026-09-15 | Until Handover | 1.0 | 23,675 AED |
| 2026-10-15 | Until Handover | 1.0 | 23,675 AED |
| 2026-11-15 | Until Handover | 11.0 | 260,422 AED |
| 2026-12-15 | Until Handover | 1.0 | 23,675 AED |
| 2027-01-15 | Until Handover | 1.0 | 23,675 AED |
| 2027-02-15 | Until Handover | 1.0 | 23,675 AED |
| 2027-03-15 | Until Handover | 1.0 | 23,675 AED |
| 2027-04-15 | Until Handover | 1.0 | 23,675 AED |
| 2027-05-15 | Until Handover | 6.0 | 142,048 AED |
| 2027-06-15 | Until Handover | 1.0 | 23,675 AED |
| 2027-07-15 | Until Handover | 1.0 | 23,675 AED |
| 2027-08-15 | Until Handover | 1.0 | 23,675 AED |
| 2027-09-15 | Until Handover | 1.0 | 23,675 AED |
| 2027-10-15 | Until Handover | 1.0 | 23,675 AED |
| 2027-11-15 | Until Handover | 1.0 | 23,675 AED |
| 2027-12-15 | Until Handover | 1.0 | 23,675 AED |
| 2028-01-15 | Until Handover | 1.0 | 23,675 AED |
| 2028-02-15 | Until Handover | 1.0 | 23,675 AED |
| 2028-03-15 | Until Handover | 1.0 | 23,675 AED |
| 2028-04-15 | Until Handover | 1.0 | 23,675 AED |
| 2028-05-15 | Until Handover | 1.0 | 23,675 AED |
| 2028-06-15 | Until Handover | 1.0 | 23,675 AED |
| 2028-07-15 | Until Handover | 1.0 | 23,675 AED |
| 2028-08-15 | Until Handover | 1.0 | 23,675 AED |
| 2028-09-15 | Until Handover | 1.0 | 23,675 AED |
| 2028-10-15 | Until Handover | 1.0 | 23,675 AED |
| 2028-11-15 | Until Handover | 1.0 | 23,675 AED |
| 2028-12-15 | Until Handover | 1.0 | 23,675 AED |
| 2029-01-15 | Until Handover | 1.0 | 23,675 AED |
| 2029-02-15 | Until Handover | 1.0 | 23,675 AED |
| 2029-03-15 | Until Handover | 1.0 | 23,675 AED |
| 2029-04-15 | Until Handover | 1.0 | 23,675 AED |
| 2029-05-15 | Until Handover | 1.0 | 23,675 AED |
| 2029-06-15 | Until Handover | 1.0 | 23,675 AED |
| 2029-07-15 | Until Handover | 1.0 | 23,675 AED |
| 2029-08-15 | Until Handover | 1.0 | 23,675 AED |
| 2029-09-15 | Until Handover | 1.0 | 23,675 AED |
| 2029-10-15 | Until Handover | 1.0 | 23,675 AED |
| 2029-11-15 | Until Handover | 1.0 | 23,675 AED |
| 2029-12-15 | Until Handover | 1.0 | 23,675 AED |
| 2030-01-15 | Until Handover | 1.0 | 23,675 AED |
| 2030-02-15 | Until Handover | 1.0 | 23,675 AED |
| 2030-03-15 | Until Handover | 1.0 | 23,675 AED |
| 2030-04-15 | Until Handover | 1.0 | 23,675 AED |
| 2030-05-15 | Until Handover | 1.0 | 23,675 AED |
| 2030-06-15 | Until Handover | 1.0 | 23,675 AED |
| 2030-07-15 | Until Handover | 1.0 | 23,675 AED |
| 2030-08-15 | Until Handover | 1.0 | 23,675 AED |
| 2030-09-15 | Until Handover | 1.0 | 23,675 AED |
| 2030-10-15 | Until Handover | 1.0 | 23,675 AED |
| 2030-11-15 | Until Handover | 1.0 | 23,675 AED |
| 2030-12-15 | Until Handover | 1.0 | 23,675 AED |
| 2031-01-15 | Until Handover | 1.0 | 23,675 AED |
| 2031-02-15 | Until Handover | 1.0 | 23,675 AED |
| 2031-03-15 | Until Handover | 1.0 | 23,675 AED |
| 2031-04-15 | Until Handover | 1.0 | 23,675 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 497,169 AED |
| 2026 | 520,844 AED |
| 2027 | 402,470 AED |
| 2028 | 284,097 AED |
| 2029 | 284,097 AED |
| 2030 | 284,097 AED |
| 2031 | 94,699 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.367.473 AED | 0 AED | 497.169 AED |
| 2026-01 | 2.382.705 AED | 0 AED | 520.844 AED |
| 2026-02 | 2.398.035 AED | 0 AED | 544.518 AED |
| 2026-03 | 2.413.464 AED | 0 AED | 568.193 AED |
| 2026-04 | 2.428.993 AED | 0 AED | 591.868 AED |
| 2026-05 | 2.444.621 AED | 0 AED | 615.542 AED |
| 2026-06 | 2.460.350 AED | 0 AED | 639.217 AED |
| 2026-07 | 2.476.180 AED | 0 AED | 662.892 AED |
| 2026-08 | 2.492.111 AED | 0 AED | 686.567 AED |
| 2026-09 | 2.508.146 AED | 0 AED | 710.241 AED |
| 2026-10 | 2.524.283 AED | 0 AED | 733.916 AED |
| 2026-11 | 2.540.525 AED | 0 AED | 994.338 AED |
| 2026-12 | 2.556.870 AED | 0 AED | 1.018.013 AED |
| 2027-01 | 2.573.321 AED | 0 AED | 1.041.688 AED |
| 2027-02 | 2.589.878 AED | 0 AED | 1.065.362 AED |
| 2027-03 | 2.606.542 AED | 0 AED | 1.089.037 AED |
| 2027-04 | 2.623.312 AED | 0 AED | 1.112.712 AED |
| 2027-05 | 2.640.191 AED | 0 AED | 1.254.760 AED |
| 2027-06 | 2.657.178 AED | 0 AED | 1.278.435 AED |
| 2027-07 | 2.674.274 AED | 0 AED | 1.302.110 AED |
| 2027-08 | 2.691.480 AED | 0 AED | 1.325.784 AED |
| 2027-09 | 2.708.797 AED | 0 AED | 1.349.459 AED |
| 2027-10 | 2.726.226 AED | 0 AED | 1.373.134 AED |
| 2027-11 | 2.743.767 AED | 0 AED | 1.396.809 AED |
| 2027-12 | 2.761.420 AED | 0 AED | 1.420.483 AED |
| 2028-01 | 2.779.187 AED | 0 AED | 1.444.158 AED |
| 2028-02 | 2.797.068 AED | 0 AED | 1.467.833 AED |
| 2028-03 | 2.815.065 AED | 0 AED | 1.491.507 AED |
| 2028-04 | 2.833.177 AED | 14.285 AED | 1.515.182 AED |
| 2028-05 | 2.851.406 AED | 14.285 AED | 1.538.857 AED |
| 2028-06 | 2.869.752 AED | 14.285 AED | 1.562.532 AED |
| 2028-07 | 2.888.216 AED | 14.285 AED | 1.586.206 AED |
| 2028-08 | 2.906.799 AED | 14.285 AED | 1.609.881 AED |
| 2028-09 | 2.925.501 AED | 14.285 AED | 1.633.556 AED |
| 2028-10 | 2.944.324 AED | 14.285 AED | 1.657.231 AED |
| 2028-11 | 2.963.268 AED | 14.285 AED | 1.680.905 AED |
| 2028-12 | 2.982.334 AED | 14.285 AED | 1.704.580 AED |
| 2029-01 | 3.001.522 AED | 14.759 AED | 1.728.255 AED |
| 2029-02 | 3.020.834 AED | 14.799 AED | 1.751.930 AED |
| 2029-03 | 3.040.270 AED | 14.839 AED | 1.775.604 AED |
| 2029-04 | 3.059.831 AED | 14.879 AED | 1.799.279 AED |
| 2029-05 | 3.079.518 AED | 14.920 AED | 1.822.954 AED |
| 2029-06 | 3.099.332 AED | 14.960 AED | 1.846.628 AED |
| 2029-07 | 3.119.273 AED | 15.001 AED | 1.870.303 AED |
| 2029-08 | 3.139.343 AED | 15.041 AED | 1.893.978 AED |
| 2029-09 | 3.159.541 AED | 15.082 AED | 1.917.653 AED |
| 2029-10 | 3.179.870 AED | 15.123 AED | 1.941.327 AED |
| 2029-11 | 3.200.329 AED | 15.164 AED | 1.965.002 AED |
| 2029-12 | 3.220.920 AED | 15.205 AED | 1.988.677 AED |
| 2030-01 | 3.241.644 AED | 15.246 AED | 2.012.352 AED |
| 2030-02 | 3.262.501 AED | 15.288 AED | 2.036.026 AED |
| 2030-03 | 3.283.492 AED | 15.329 AED | 2.059.701 AED |
| 2030-04 | 3.304.618 AED | 15.371 AED | 2.083.376 AED |
| 2030-05 | 3.325.880 AED | 15.412 AED | 2.107.050 AED |
| 2030-06 | 3.347.279 AED | 15.454 AED | 2.130.725 AED |
| 2030-07 | 3.368.815 AED | 15.496 AED | 2.154.400 AED |
| 2030-08 | 3.390.490 AED | 15.538 AED | 2.178.075 AED |
| 2030-09 | 3.412.305 AED | 15.580 AED | 2.201.749 AED |
| 2030-10 | 3.434.260 AED | 15.622 AED | 2.225.424 AED |
| 2030-11 | 3.456.356 AED | 15.664 AED | 2.249.099 AED |
| 2030-12 | 3.478.594 AED | 15.706 AED | 2.272.774 AED |
| 2031-01 | 3.500.975 AED | 15.749 AED | 2.296.448 AED |
| 2031-02 | 3.523.501 AED | 15.791 AED | 2.320.123 AED |
| 2031-03 | 3.546.171 AED | 15.834 AED | 2.343.798 AED |
| 2031-04 | 3.568.987 AED | 15.877 AED | 2.367.472 AED |
| 2031-05 | 3.591.950 AED | 15.919 AED | 2.367.472 AED |
| 2031-06 | 3.615.061 AED | 15.962 AED | 2.367.472 AED |
| 2031-07 | 3.638.320 AED | 16.005 AED | 2.367.472 AED |
| 2031-08 | 3.661.729 AED | 16.049 AED | 2.367.472 AED |
| 2031-09 | 3.685.289 AED | 16.092 AED | 2.367.472 AED |
| 2031-10 | 3.709.000 AED | 16.135 AED | 2.367.472 AED |
| 2031-11 | 3.732.864 AED | 16.179 AED | 2.367.472 AED |
| 2031-12 | 3.756.882 AED | 16.222 AED | 2.367.472 AED |
| 2032-01 | 3.781.054 AED | 16.266 AED | 2.367.472 AED |
| 2032-02 | 3.805.381 AED | 16.310 AED | 2.367.472 AED |
| 2032-03 | 3.829.865 AED | 16.354 AED | 2.367.472 AED |
| 2032-04 | 3.854.506 AED | 16.398 AED | 2.367.472 AED |
| 2032-05 | 3.879.306 AED | 16.442 AED | 2.367.472 AED |
| 2032-06 | 3.904.266 AED | 16.486 AED | 2.367.472 AED |
| 2032-07 | 3.929.386 AED | 16.531 AED | 2.367.472 AED |
| 2032-08 | 3.954.668 AED | 16.575 AED | 2.367.472 AED |
| 2032-09 | 3.980.112 AED | 16.620 AED | 2.367.472 AED |
| 2032-10 | 4.005.721 AED | 16.664 AED | 2.367.472 AED |
| 2032-11 | 4.031.493 AED | 16.709 AED | 2.367.472 AED |
| 2032-12 | 4.057.432 AED | 16.754 AED | 2.367.472 AED |
| 2033-01 | 4.083.538 AED | 16.799 AED | 2.367.472 AED |
| 2033-02 | 4.109.811 AED | 16.844 AED | 2.367.472 AED |
| 2033-03 | 4.136.254 AED | 16.889 AED | 2.367.472 AED |
| 2033-04 | 4.162.867 AED | 16.935 AED | 2.367.472 AED |
| 2033-05 | 4.189.651 AED | 16.980 AED | 2.367.472 AED |
| 2033-06 | 4.216.607 AED | 17.026 AED | 2.367.472 AED |
| 2033-07 | 4.243.737 AED | 17.071 AED | 2.367.472 AED |
| 2033-08 | 4.271.041 AED | 17.117 AED | 2.367.472 AED |
| 2033-09 | 4.298.521 AED | 17.163 AED | 2.367.472 AED |
| 2033-10 | 4.326.178 AED | 17.209 AED | 2.367.472 AED |
| 2033-11 | 4.354.013 AED | 17.255 AED | 2.367.472 AED |
| 2033-12 | 4.382.027 AED | 17.302 AED | 2.367.472 AED |
| 2034-01 | 4.410.221 AED | 17.348 AED | 2.367.472 AED |
| 2034-02 | 4.438.596 AED | 17.394 AED | 2.367.472 AED |
| 2034-03 | 4.467.154 AED | 17.441 AED | 2.367.472 AED |
| 2034-04 | 4.495.896 AED | 17.488 AED | 2.367.472 AED |
| 2034-05 | 4.524.823 AED | 17.535 AED | 2.367.472 AED |
| 2034-06 | 4.553.936 AED | 17.581 AED | 2.367.472 AED |
| 2034-07 | 4.583.236 AED | 17.629 AED | 2.367.472 AED |
| 2034-08 | 4.612.725 AED | 17.676 AED | 2.367.472 AED |
| 2034-09 | 4.642.403 AED | 17.723 AED | 2.367.472 AED |
| 2034-10 | 4.672.272 AED | 17.770 AED | 2.367.472 AED |
| 2034-11 | 4.702.334 AED | 17.818 AED | 2.367.472 AED |
| 2034-12 | 4.732.589 AED | 17.866 AED | 2.367.472 AED |
| 2035-01 | 4.763.039 AED | 17.913 AED | 2.367.472 AED |
| 2035-02 | 4.793.684 AED | 17.961 AED | 2.367.472 AED |
| 2035-03 | 4.824.527 AED | 18.009 AED | 2.367.472 AED |
| 2035-04 | 4.855.568 AED | 18.057 AED | 2.367.472 AED |
| 2035-05 | 4.886.809 AED | 18.106 AED | 2.367.472 AED |
| 2035-06 | 4.918.251 AED | 18.154 AED | 2.367.472 AED |
| 2035-07 | 4.949.895 AED | 18.202 AED | 2.367.472 AED |
| 2035-08 | 4.981.743 AED | 18.251 AED | 2.367.472 AED |
| 2035-09 | 5.013.795 AED | 18.300 AED | 2.367.472 AED |
| 2035-10 | 5.046.054 AED | 18.348 AED | 2.367.472 AED |
| 2035-11 | 5.078.521 AED | 18.397 AED | 2.367.472 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.367.473 AED | 0 AED | 497.169 AED |
| 2026 | 2.556.870 AED | 0 AED | 1.018.013 AED |
| 2027 | 2.761.420 AED | 0 AED | 1.420.483 AED |
| 2028 | 2.982.334 AED | 128.565 AED | 1.704.580 AED |
| 2029 | 3.220.920 AED | 179.772 AED | 1.988.677 AED |
| 2030 | 3.478.594 AED | 185.706 AED | 2.272.774 AED |
| 2031 | 3.756.882 AED | 191.814 AED | 2.367.472 AED |
| 2032 | 4.057.432 AED | 198.109 AED | 2.367.472 AED |
| 2033 | 4.382.027 AED | 204.590 AED | 2.367.472 AED |
| 2034 | 4.732.589 AED | 211.269 AED | 2.367.472 AED |
Additional Acquisition Costs
| DLD fee (4%) | 94,699 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 98,899 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.