Project details:
Skyvue Spectra
Handover Date: 2029-03-31
Developer:
Sobha Realty
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 1 month
Percent: 10.00 % after 12 month
Percent: 10.00 % after 24 month
Percent: 10.00 % after 36 month
Percent: 10.00 % after 42 month
The amount to be paid at the time of the handover.
Price Range:
From price: 2,183,297 AED
Sizes:
From sqft: 868 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 174,664.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 13,020 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,183,297 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 218,330 AED |
| 2026-02-02 | Until Handover | 10.0 | 218,330 AED |
| 2027-01-02 | Until Handover | 10.0 | 218,330 AED |
| 2028-01-02 | Until Handover | 10.0 | 218,330 AED |
| 2029-01-02 | Until Handover | 10.0 | 218,330 AED |
| 2029-03-31 | At Handover | 40.0 | 873,319 AED |
| 2029-07-02 | Until Handover | 10.0 | 218,330 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 436,659 AED |
| 2027 | 218,330 AED |
| 2028 | 218,330 AED |
| 2029 | 1,309,978 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 2.183.297 AED | 0 AED | 436.659 AED |
| 2026-03 | 2.197.344 AED | 0 AED | 436.659 AED |
| 2026-04 | 2.211.482 AED | 0 AED | 436.659 AED |
| 2026-05 | 2.225.710 AED | 0 AED | 436.659 AED |
| 2026-06 | 2.240.031 AED | 0 AED | 436.659 AED |
| 2026-07 | 2.254.443 AED | 0 AED | 436.659 AED |
| 2026-08 | 2.268.948 AED | 0 AED | 436.659 AED |
| 2026-09 | 2.283.547 AED | 0 AED | 436.659 AED |
| 2026-10 | 2.298.239 AED | 0 AED | 436.659 AED |
| 2026-11 | 2.313.026 AED | 0 AED | 436.659 AED |
| 2026-12 | 2.327.908 AED | 0 AED | 436.659 AED |
| 2027-01 | 2.342.886 AED | 0 AED | 654.989 AED |
| 2027-02 | 2.357.960 AED | 0 AED | 654.989 AED |
| 2027-03 | 2.373.131 AED | 0 AED | 654.989 AED |
| 2027-04 | 2.388.400 AED | 0 AED | 654.989 AED |
| 2027-05 | 2.403.767 AED | 0 AED | 654.989 AED |
| 2027-06 | 2.419.233 AED | 0 AED | 654.989 AED |
| 2027-07 | 2.434.799 AED | 0 AED | 654.989 AED |
| 2027-08 | 2.450.464 AED | 0 AED | 654.989 AED |
| 2027-09 | 2.466.231 AED | 0 AED | 654.989 AED |
| 2027-10 | 2.482.098 AED | 0 AED | 654.989 AED |
| 2027-11 | 2.498.068 AED | 0 AED | 654.989 AED |
| 2027-12 | 2.514.141 AED | 0 AED | 654.989 AED |
| 2028-01 | 2.530.317 AED | 0 AED | 873.318 AED |
| 2028-02 | 2.546.597 AED | 0 AED | 873.318 AED |
| 2028-03 | 2.562.982 AED | 0 AED | 873.318 AED |
| 2028-04 | 2.579.472 AED | 0 AED | 873.318 AED |
| 2028-05 | 2.596.069 AED | 0 AED | 873.318 AED |
| 2028-06 | 2.612.772 AED | 0 AED | 873.318 AED |
| 2028-07 | 2.629.583 AED | 0 AED | 873.318 AED |
| 2028-08 | 2.646.501 AED | 0 AED | 873.318 AED |
| 2028-09 | 2.663.529 AED | 0 AED | 873.318 AED |
| 2028-10 | 2.680.666 AED | 0 AED | 873.318 AED |
| 2028-11 | 2.697.914 AED | 0 AED | 873.318 AED |
| 2028-12 | 2.715.272 AED | 0 AED | 873.318 AED |
| 2029-01 | 2.732.742 AED | 0 AED | 1.091.648 AED |
| 2029-02 | 2.750.325 AED | 0 AED | 1.091.648 AED |
| 2029-03 | 2.768.021 AED | 0 AED | 1.964.967 AED |
| 2029-04 | 2.785.830 AED | 13.470 AED | 1.964.967 AED |
| 2029-05 | 2.803.754 AED | 13.470 AED | 1.964.967 AED |
| 2029-06 | 2.821.794 AED | 13.470 AED | 1.964.967 AED |
| 2029-07 | 2.839.949 AED | 13.470 AED | 2.183.297 AED |
| 2029-08 | 2.858.222 AED | 13.470 AED | 2.183.297 AED |
| 2029-09 | 2.876.611 AED | 13.470 AED | 2.183.297 AED |
| 2029-10 | 2.895.120 AED | 13.470 AED | 2.183.297 AED |
| 2029-11 | 2.913.747 AED | 13.470 AED | 2.183.297 AED |
| 2029-12 | 2.932.494 AED | 13.470 AED | 2.183.297 AED |
| 2030-01 | 2.951.362 AED | 13.906 AED | 2.183.297 AED |
| 2030-02 | 2.970.351 AED | 13.943 AED | 2.183.297 AED |
| 2030-03 | 2.989.462 AED | 13.981 AED | 2.183.297 AED |
| 2030-04 | 3.008.697 AED | 14.018 AED | 2.183.297 AED |
| 2030-05 | 3.028.055 AED | 14.055 AED | 2.183.297 AED |
| 2030-06 | 3.047.537 AED | 14.092 AED | 2.183.297 AED |
| 2030-07 | 3.067.145 AED | 14.130 AED | 2.183.297 AED |
| 2030-08 | 3.086.879 AED | 14.167 AED | 2.183.297 AED |
| 2030-09 | 3.106.740 AED | 14.205 AED | 2.183.297 AED |
| 2030-10 | 3.126.729 AED | 14.243 AED | 2.183.297 AED |
| 2030-11 | 3.146.847 AED | 14.280 AED | 2.183.297 AED |
| 2030-12 | 3.167.094 AED | 14.318 AED | 2.183.297 AED |
| 2031-01 | 3.187.471 AED | 14.356 AED | 2.183.297 AED |
| 2031-02 | 3.207.979 AED | 14.394 AED | 2.183.297 AED |
| 2031-03 | 3.228.619 AED | 14.433 AED | 2.183.297 AED |
| 2031-04 | 3.249.392 AED | 14.471 AED | 2.183.297 AED |
| 2031-05 | 3.270.299 AED | 14.509 AED | 2.183.297 AED |
| 2031-06 | 3.291.340 AED | 14.548 AED | 2.183.297 AED |
| 2031-07 | 3.312.517 AED | 14.586 AED | 2.183.297 AED |
| 2031-08 | 3.333.830 AED | 14.625 AED | 2.183.297 AED |
| 2031-09 | 3.355.280 AED | 14.664 AED | 2.183.297 AED |
| 2031-10 | 3.376.868 AED | 14.702 AED | 2.183.297 AED |
| 2031-11 | 3.398.594 AED | 14.741 AED | 2.183.297 AED |
| 2031-12 | 3.420.461 AED | 14.780 AED | 2.183.297 AED |
| 2032-01 | 3.442.468 AED | 14.820 AED | 2.183.297 AED |
| 2032-02 | 3.464.617 AED | 14.859 AED | 2.183.297 AED |
| 2032-03 | 3.486.909 AED | 14.898 AED | 2.183.297 AED |
| 2032-04 | 3.509.344 AED | 14.937 AED | 2.183.297 AED |
| 2032-05 | 3.531.923 AED | 14.977 AED | 2.183.297 AED |
| 2032-06 | 3.554.648 AED | 15.017 AED | 2.183.297 AED |
| 2032-07 | 3.577.518 AED | 15.056 AED | 2.183.297 AED |
| 2032-08 | 3.600.536 AED | 15.096 AED | 2.183.297 AED |
| 2032-09 | 3.623.702 AED | 15.136 AED | 2.183.297 AED |
| 2032-10 | 3.647.017 AED | 15.176 AED | 2.183.297 AED |
| 2032-11 | 3.670.482 AED | 15.216 AED | 2.183.297 AED |
| 2032-12 | 3.694.098 AED | 15.256 AED | 2.183.297 AED |
| 2033-01 | 3.717.866 AED | 15.297 AED | 2.183.297 AED |
| 2033-02 | 3.741.787 AED | 15.337 AED | 2.183.297 AED |
| 2033-03 | 3.765.862 AED | 15.378 AED | 2.183.297 AED |
| 2033-04 | 3.790.091 AED | 15.418 AED | 2.183.297 AED |
| 2033-05 | 3.814.477 AED | 15.459 AED | 2.183.297 AED |
| 2033-06 | 3.839.019 AED | 15.500 AED | 2.183.297 AED |
| 2033-07 | 3.863.720 AED | 15.541 AED | 2.183.297 AED |
| 2033-08 | 3.888.579 AED | 15.582 AED | 2.183.297 AED |
| 2033-09 | 3.913.598 AED | 15.623 AED | 2.183.297 AED |
| 2033-10 | 3.938.778 AED | 15.664 AED | 2.183.297 AED |
| 2033-11 | 3.964.121 AED | 15.705 AED | 2.183.297 AED |
| 2033-12 | 3.989.626 AED | 15.747 AED | 2.183.297 AED |
| 2034-01 | 4.015.295 AED | 15.788 AED | 2.183.297 AED |
| 2034-02 | 4.041.130 AED | 15.830 AED | 2.183.297 AED |
| 2034-03 | 4.067.131 AED | 15.871 AED | 2.183.297 AED |
| 2034-04 | 4.093.299 AED | 15.913 AED | 2.183.297 AED |
| 2034-05 | 4.119.635 AED | 15.955 AED | 2.183.297 AED |
| 2034-06 | 4.146.141 AED | 15.997 AED | 2.183.297 AED |
| 2034-07 | 4.172.817 AED | 16.039 AED | 2.183.297 AED |
| 2034-08 | 4.199.665 AED | 16.082 AED | 2.183.297 AED |
| 2034-09 | 4.226.686 AED | 16.124 AED | 2.183.297 AED |
| 2034-10 | 4.253.881 AED | 16.166 AED | 2.183.297 AED |
| 2034-11 | 4.281.250 AED | 16.209 AED | 2.183.297 AED |
| 2034-12 | 4.308.796 AED | 16.252 AED | 2.183.297 AED |
| 2035-01 | 4.336.519 AED | 16.294 AED | 2.183.297 AED |
| 2035-02 | 4.364.420 AED | 16.337 AED | 2.183.297 AED |
| 2035-03 | 4.392.501 AED | 16.380 AED | 2.183.297 AED |
| 2035-04 | 4.420.763 AED | 16.423 AED | 2.183.297 AED |
| 2035-05 | 4.449.206 AED | 16.466 AED | 2.183.297 AED |
| 2035-06 | 4.477.832 AED | 16.510 AED | 2.183.297 AED |
| 2035-07 | 4.506.643 AED | 16.553 AED | 2.183.297 AED |
| 2035-08 | 4.535.639 AED | 16.597 AED | 2.183.297 AED |
| 2035-09 | 4.564.821 AED | 16.640 AED | 2.183.297 AED |
| 2035-10 | 4.594.191 AED | 16.684 AED | 2.183.297 AED |
| 2035-11 | 4.623.750 AED | 16.728 AED | 2.183.297 AED |
| 2035-12 | 4.653.500 AED | 16.772 AED | 2.183.297 AED |
| 2036-01 | 4.683.441 AED | 16.816 AED | 2.183.297 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 2.327.908 AED | 0 AED | 436.659 AED |
| 2027 | 2.514.141 AED | 0 AED | 654.989 AED |
| 2028 | 2.715.272 AED | 0 AED | 873.318 AED |
| 2029 | 2.932.494 AED | 121.230 AED | 2.183.297 AED |
| 2030 | 3.167.094 AED | 169.338 AED | 2.183.297 AED |
| 2031 | 3.420.461 AED | 174.809 AED | 2.183.297 AED |
| 2032 | 3.694.098 AED | 180.444 AED | 2.183.297 AED |
| 2033 | 3.989.626 AED | 186.251 AED | 2.183.297 AED |
| 2034 | 4.308.796 AED | 192.226 AED | 2.183.297 AED |
| 2035 | 4.653.500 AED | 198.384 AED | 2.183.297 AED |
Additional Acquisition Costs
| DLD fee (4%) | 87,332 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 91,532 AED |
Price Range:
From price: 2,590,993 AED
Sizes:
From sqft: 1,103 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 207,279.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 16,545 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,590,993 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 259,099 AED |
| 2026-02-02 | Until Handover | 10.0 | 259,099 AED |
| 2027-01-02 | Until Handover | 10.0 | 259,099 AED |
| 2028-01-02 | Until Handover | 10.0 | 259,099 AED |
| 2029-01-02 | Until Handover | 10.0 | 259,099 AED |
| 2029-03-31 | At Handover | 40.0 | 1,036,397 AED |
| 2029-07-02 | Until Handover | 10.0 | 259,099 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 518,199 AED |
| 2027 | 259,099 AED |
| 2028 | 259,099 AED |
| 2029 | 1,554,596 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 2.590.993 AED | 0 AED | 518.198 AED |
| 2026-03 | 2.607.663 AED | 0 AED | 518.198 AED |
| 2026-04 | 2.624.441 AED | 0 AED | 518.198 AED |
| 2026-05 | 2.641.327 AED | 0 AED | 518.198 AED |
| 2026-06 | 2.658.321 AED | 0 AED | 518.198 AED |
| 2026-07 | 2.675.425 AED | 0 AED | 518.198 AED |
| 2026-08 | 2.692.638 AED | 0 AED | 518.198 AED |
| 2026-09 | 2.709.963 AED | 0 AED | 518.198 AED |
| 2026-10 | 2.727.399 AED | 0 AED | 518.198 AED |
| 2026-11 | 2.744.947 AED | 0 AED | 518.198 AED |
| 2026-12 | 2.762.608 AED | 0 AED | 518.198 AED |
| 2027-01 | 2.780.383 AED | 0 AED | 777.297 AED |
| 2027-02 | 2.798.272 AED | 0 AED | 777.297 AED |
| 2027-03 | 2.816.276 AED | 0 AED | 777.297 AED |
| 2027-04 | 2.834.396 AED | 0 AED | 777.297 AED |
| 2027-05 | 2.852.633 AED | 0 AED | 777.297 AED |
| 2027-06 | 2.870.987 AED | 0 AED | 777.297 AED |
| 2027-07 | 2.889.459 AED | 0 AED | 777.297 AED |
| 2027-08 | 2.908.050 AED | 0 AED | 777.297 AED |
| 2027-09 | 2.926.760 AED | 0 AED | 777.297 AED |
| 2027-10 | 2.945.591 AED | 0 AED | 777.297 AED |
| 2027-11 | 2.964.543 AED | 0 AED | 777.297 AED |
| 2027-12 | 2.983.617 AED | 0 AED | 777.297 AED |
| 2028-01 | 3.002.814 AED | 0 AED | 1.036.397 AED |
| 2028-02 | 3.022.134 AED | 0 AED | 1.036.397 AED |
| 2028-03 | 3.041.578 AED | 0 AED | 1.036.397 AED |
| 2028-04 | 3.061.148 AED | 0 AED | 1.036.397 AED |
| 2028-05 | 3.080.843 AED | 0 AED | 1.036.397 AED |
| 2028-06 | 3.100.666 AED | 0 AED | 1.036.397 AED |
| 2028-07 | 3.120.615 AED | 0 AED | 1.036.397 AED |
| 2028-08 | 3.140.694 AED | 0 AED | 1.036.397 AED |
| 2028-09 | 3.160.901 AED | 0 AED | 1.036.397 AED |
| 2028-10 | 3.181.238 AED | 0 AED | 1.036.397 AED |
| 2028-11 | 3.201.706 AED | 0 AED | 1.036.397 AED |
| 2028-12 | 3.222.306 AED | 0 AED | 1.036.397 AED |
| 2029-01 | 3.243.039 AED | 0 AED | 1.295.496 AED |
| 2029-02 | 3.263.904 AED | 0 AED | 1.295.496 AED |
| 2029-03 | 3.284.905 AED | 0 AED | 2.331.893 AED |
| 2029-04 | 3.306.040 AED | 15.894 AED | 2.331.893 AED |
| 2029-05 | 3.327.311 AED | 15.894 AED | 2.331.893 AED |
| 2029-06 | 3.348.719 AED | 15.894 AED | 2.331.893 AED |
| 2029-07 | 3.370.265 AED | 15.894 AED | 2.590.993 AED |
| 2029-08 | 3.391.949 AED | 15.894 AED | 2.590.993 AED |
| 2029-09 | 3.413.773 AED | 15.894 AED | 2.590.993 AED |
| 2029-10 | 3.435.737 AED | 15.894 AED | 2.590.993 AED |
| 2029-11 | 3.457.843 AED | 15.894 AED | 2.590.993 AED |
| 2029-12 | 3.480.091 AED | 15.894 AED | 2.590.993 AED |
| 2030-01 | 3.502.482 AED | 16.412 AED | 2.590.993 AED |
| 2030-02 | 3.525.017 AED | 16.456 AED | 2.590.993 AED |
| 2030-03 | 3.547.697 AED | 16.500 AED | 2.590.993 AED |
| 2030-04 | 3.570.523 AED | 16.544 AED | 2.590.993 AED |
| 2030-05 | 3.593.496 AED | 16.588 AED | 2.590.993 AED |
| 2030-06 | 3.616.616 AED | 16.633 AED | 2.590.993 AED |
| 2030-07 | 3.639.886 AED | 16.677 AED | 2.590.993 AED |
| 2030-08 | 3.663.305 AED | 16.722 AED | 2.590.993 AED |
| 2030-09 | 3.686.875 AED | 16.766 AED | 2.590.993 AED |
| 2030-10 | 3.710.596 AED | 16.811 AED | 2.590.993 AED |
| 2030-11 | 3.734.470 AED | 16.856 AED | 2.590.993 AED |
| 2030-12 | 3.758.498 AED | 16.901 AED | 2.590.993 AED |
| 2031-01 | 3.782.680 AED | 16.946 AED | 2.590.993 AED |
| 2031-02 | 3.807.018 AED | 16.991 AED | 2.590.993 AED |
| 2031-03 | 3.831.513 AED | 17.036 AED | 2.590.993 AED |
| 2031-04 | 3.856.165 AED | 17.082 AED | 2.590.993 AED |
| 2031-05 | 3.880.975 AED | 17.127 AED | 2.590.993 AED |
| 2031-06 | 3.905.946 AED | 17.173 AED | 2.590.993 AED |
| 2031-07 | 3.931.077 AED | 17.219 AED | 2.590.993 AED |
| 2031-08 | 3.956.369 AED | 17.265 AED | 2.590.993 AED |
| 2031-09 | 3.981.825 AED | 17.311 AED | 2.590.993 AED |
| 2031-10 | 4.007.444 AED | 17.357 AED | 2.590.993 AED |
| 2031-11 | 4.033.228 AED | 17.403 AED | 2.590.993 AED |
| 2031-12 | 4.059.178 AED | 17.449 AED | 2.590.993 AED |
| 2032-01 | 4.085.295 AED | 17.496 AED | 2.590.993 AED |
| 2032-02 | 4.111.580 AED | 17.542 AED | 2.590.993 AED |
| 2032-03 | 4.138.034 AED | 17.589 AED | 2.590.993 AED |
| 2032-04 | 4.164.658 AED | 17.636 AED | 2.590.993 AED |
| 2032-05 | 4.191.454 AED | 17.683 AED | 2.590.993 AED |
| 2032-06 | 4.218.422 AED | 17.730 AED | 2.590.993 AED |
| 2032-07 | 4.245.563 AED | 17.777 AED | 2.590.993 AED |
| 2032-08 | 4.272.879 AED | 17.824 AED | 2.590.993 AED |
| 2032-09 | 4.300.371 AED | 17.871 AED | 2.590.993 AED |
| 2032-10 | 4.328.040 AED | 17.919 AED | 2.590.993 AED |
| 2032-11 | 4.355.886 AED | 17.966 AED | 2.590.993 AED |
| 2032-12 | 4.383.912 AED | 18.014 AED | 2.590.993 AED |
| 2033-01 | 4.412.118 AED | 18.062 AED | 2.590.993 AED |
| 2033-02 | 4.440.506 AED | 18.110 AED | 2.590.993 AED |
| 2033-03 | 4.469.077 AED | 18.158 AED | 2.590.993 AED |
| 2033-04 | 4.497.831 AED | 18.206 AED | 2.590.993 AED |
| 2033-05 | 4.526.770 AED | 18.254 AED | 2.590.993 AED |
| 2033-06 | 4.555.895 AED | 18.303 AED | 2.590.993 AED |
| 2033-07 | 4.585.208 AED | 18.351 AED | 2.590.993 AED |
| 2033-08 | 4.614.709 AED | 18.400 AED | 2.590.993 AED |
| 2033-09 | 4.644.401 AED | 18.449 AED | 2.590.993 AED |
| 2033-10 | 4.674.283 AED | 18.498 AED | 2.590.993 AED |
| 2033-11 | 4.704.357 AED | 18.547 AED | 2.590.993 AED |
| 2033-12 | 4.734.625 AED | 18.596 AED | 2.590.993 AED |
| 2034-01 | 4.765.088 AED | 18.645 AED | 2.590.993 AED |
| 2034-02 | 4.795.747 AED | 18.695 AED | 2.590.993 AED |
| 2034-03 | 4.826.603 AED | 18.744 AED | 2.590.993 AED |
| 2034-04 | 4.857.657 AED | 18.794 AED | 2.590.993 AED |
| 2034-05 | 4.888.912 AED | 18.843 AED | 2.590.993 AED |
| 2034-06 | 4.920.367 AED | 18.893 AED | 2.590.993 AED |
| 2034-07 | 4.952.025 AED | 18.943 AED | 2.590.993 AED |
| 2034-08 | 4.983.886 AED | 18.993 AED | 2.590.993 AED |
| 2034-09 | 5.015.953 AED | 19.044 AED | 2.590.993 AED |
| 2034-10 | 5.048.225 AED | 19.094 AED | 2.590.993 AED |
| 2034-11 | 5.080.706 AED | 19.145 AED | 2.590.993 AED |
| 2034-12 | 5.113.395 AED | 19.195 AED | 2.590.993 AED |
| 2035-01 | 5.146.295 AED | 19.246 AED | 2.590.993 AED |
| 2035-02 | 5.179.406 AED | 19.297 AED | 2.590.993 AED |
| 2035-03 | 5.212.731 AED | 19.348 AED | 2.590.993 AED |
| 2035-04 | 5.246.270 AED | 19.399 AED | 2.590.993 AED |
| 2035-05 | 5.280.024 AED | 19.450 AED | 2.590.993 AED |
| 2035-06 | 5.313.996 AED | 19.502 AED | 2.590.993 AED |
| 2035-07 | 5.348.187 AED | 19.553 AED | 2.590.993 AED |
| 2035-08 | 5.382.597 AED | 19.605 AED | 2.590.993 AED |
| 2035-09 | 5.417.229 AED | 19.656 AED | 2.590.993 AED |
| 2035-10 | 5.452.084 AED | 19.708 AED | 2.590.993 AED |
| 2035-11 | 5.487.162 AED | 19.760 AED | 2.590.993 AED |
| 2035-12 | 5.522.467 AED | 19.812 AED | 2.590.993 AED |
| 2036-01 | 5.557.999 AED | 19.865 AED | 2.590.993 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 2.762.608 AED | 0 AED | 518.198 AED |
| 2027 | 2.983.617 AED | 0 AED | 777.297 AED |
| 2028 | 3.222.306 AED | 0 AED | 1.036.397 AED |
| 2029 | 3.480.091 AED | 143.046 AED | 2.590.993 AED |
| 2030 | 3.758.498 AED | 199.866 AED | 2.590.993 AED |
| 2031 | 4.059.178 AED | 206.359 AED | 2.590.993 AED |
| 2032 | 4.383.912 AED | 213.047 AED | 2.590.993 AED |
| 2033 | 4.734.625 AED | 219.934 AED | 2.590.993 AED |
| 2034 | 5.113.395 AED | 227.028 AED | 2.590.993 AED |
| 2035 | 5.522.467 AED | 234.336 AED | 2.590.993 AED |
Additional Acquisition Costs
| DLD fee (4%) | 103,640 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 107,840 AED |
Price Range:
From price: 4,033,250 AED
Sizes:
From sqft: 1,613 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 322,660.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 24,195 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,033,250 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 403,325 AED |
| 2026-02-02 | Until Handover | 10.0 | 403,325 AED |
| 2027-01-02 | Until Handover | 10.0 | 403,325 AED |
| 2028-01-02 | Until Handover | 10.0 | 403,325 AED |
| 2029-01-02 | Until Handover | 10.0 | 403,325 AED |
| 2029-03-31 | At Handover | 40.0 | 1,613,300 AED |
| 2029-07-02 | Until Handover | 10.0 | 403,325 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 806,650 AED |
| 2027 | 403,325 AED |
| 2028 | 403,325 AED |
| 2029 | 2,419,950 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 4.033.250 AED | 0 AED | 806.650 AED |
| 2026-03 | 4.059.200 AED | 0 AED | 806.650 AED |
| 2026-04 | 4.085.317 AED | 0 AED | 806.650 AED |
| 2026-05 | 4.111.602 AED | 0 AED | 806.650 AED |
| 2026-06 | 4.138.056 AED | 0 AED | 806.650 AED |
| 2026-07 | 4.164.680 AED | 0 AED | 806.650 AED |
| 2026-08 | 4.191.476 AED | 0 AED | 806.650 AED |
| 2026-09 | 4.218.444 AED | 0 AED | 806.650 AED |
| 2026-10 | 4.245.586 AED | 0 AED | 806.650 AED |
| 2026-11 | 4.272.902 AED | 0 AED | 806.650 AED |
| 2026-12 | 4.300.394 AED | 0 AED | 806.650 AED |
| 2027-01 | 4.328.063 AED | 0 AED | 1.209.975 AED |
| 2027-02 | 4.355.910 AED | 0 AED | 1.209.975 AED |
| 2027-03 | 4.383.936 AED | 0 AED | 1.209.975 AED |
| 2027-04 | 4.412.142 AED | 0 AED | 1.209.975 AED |
| 2027-05 | 4.440.530 AED | 0 AED | 1.209.975 AED |
| 2027-06 | 4.469.100 AED | 0 AED | 1.209.975 AED |
| 2027-07 | 4.497.855 AED | 0 AED | 1.209.975 AED |
| 2027-08 | 4.526.794 AED | 0 AED | 1.209.975 AED |
| 2027-09 | 4.555.919 AED | 0 AED | 1.209.975 AED |
| 2027-10 | 4.585.232 AED | 0 AED | 1.209.975 AED |
| 2027-11 | 4.614.734 AED | 0 AED | 1.209.975 AED |
| 2027-12 | 4.644.425 AED | 0 AED | 1.209.975 AED |
| 2028-01 | 4.674.308 AED | 0 AED | 1.613.300 AED |
| 2028-02 | 4.704.382 AED | 0 AED | 1.613.300 AED |
| 2028-03 | 4.734.650 AED | 0 AED | 1.613.300 AED |
| 2028-04 | 4.765.113 AED | 0 AED | 1.613.300 AED |
| 2028-05 | 4.795.772 AED | 0 AED | 1.613.300 AED |
| 2028-06 | 4.826.628 AED | 0 AED | 1.613.300 AED |
| 2028-07 | 4.857.683 AED | 0 AED | 1.613.300 AED |
| 2028-08 | 4.888.938 AED | 0 AED | 1.613.300 AED |
| 2028-09 | 4.920.393 AED | 0 AED | 1.613.300 AED |
| 2028-10 | 4.952.051 AED | 0 AED | 1.613.300 AED |
| 2028-11 | 4.983.913 AED | 0 AED | 1.613.300 AED |
| 2028-12 | 5.015.979 AED | 0 AED | 1.613.300 AED |
| 2029-01 | 5.048.252 AED | 0 AED | 2.016.625 AED |
| 2029-02 | 5.080.733 AED | 0 AED | 2.016.625 AED |
| 2029-03 | 5.113.423 AED | 0 AED | 3.629.925 AED |
| 2029-04 | 5.146.322 AED | 24.872 AED | 3.629.925 AED |
| 2029-05 | 5.179.434 AED | 24.872 AED | 3.629.925 AED |
| 2029-06 | 5.212.759 AED | 24.872 AED | 3.629.925 AED |
| 2029-07 | 5.246.298 AED | 24.872 AED | 4.033.250 AED |
| 2029-08 | 5.280.053 AED | 24.872 AED | 4.033.250 AED |
| 2029-09 | 5.314.025 AED | 24.872 AED | 4.033.250 AED |
| 2029-10 | 5.348.215 AED | 24.872 AED | 4.033.250 AED |
| 2029-11 | 5.382.626 AED | 24.872 AED | 4.033.250 AED |
| 2029-12 | 5.417.258 AED | 24.872 AED | 4.033.250 AED |
| 2030-01 | 5.452.113 AED | 25.678 AED | 4.033.250 AED |
| 2030-02 | 5.487.192 AED | 25.747 AED | 4.033.250 AED |
| 2030-03 | 5.522.496 AED | 25.815 AED | 4.033.250 AED |
| 2030-04 | 5.558.028 AED | 25.884 AED | 4.033.250 AED |
| 2030-05 | 5.593.789 AED | 25.952 AED | 4.033.250 AED |
| 2030-06 | 5.629.779 AED | 26.021 AED | 4.033.250 AED |
| 2030-07 | 5.666.002 AED | 26.091 AED | 4.033.250 AED |
| 2030-08 | 5.702.457 AED | 26.160 AED | 4.033.250 AED |
| 2030-09 | 5.739.147 AED | 26.229 AED | 4.033.250 AED |
| 2030-10 | 5.776.072 AED | 26.299 AED | 4.033.250 AED |
| 2030-11 | 5.813.236 AED | 26.369 AED | 4.033.250 AED |
| 2030-12 | 5.850.638 AED | 26.439 AED | 4.033.250 AED |
| 2031-01 | 5.888.282 AED | 26.509 AED | 4.033.250 AED |
| 2031-02 | 5.926.167 AED | 26.579 AED | 4.033.250 AED |
| 2031-03 | 5.964.296 AED | 26.650 AED | 4.033.250 AED |
| 2031-04 | 6.002.671 AED | 26.721 AED | 4.033.250 AED |
| 2031-05 | 6.041.292 AED | 26.792 AED | 4.033.250 AED |
| 2031-06 | 6.080.162 AED | 26.863 AED | 4.033.250 AED |
| 2031-07 | 6.119.282 AED | 26.934 AED | 4.033.250 AED |
| 2031-08 | 6.158.653 AED | 27.005 AED | 4.033.250 AED |
| 2031-09 | 6.198.278 AED | 27.077 AED | 4.033.250 AED |
| 2031-10 | 6.238.158 AED | 27.149 AED | 4.033.250 AED |
| 2031-11 | 6.278.295 AED | 27.220 AED | 4.033.250 AED |
| 2031-12 | 6.318.690 AED | 27.293 AED | 4.033.250 AED |
| 2032-01 | 6.359.344 AED | 27.365 AED | 4.033.250 AED |
| 2032-02 | 6.400.260 AED | 27.437 AED | 4.033.250 AED |
| 2032-03 | 6.441.440 AED | 27.510 AED | 4.033.250 AED |
| 2032-04 | 6.482.884 AED | 27.583 AED | 4.033.250 AED |
| 2032-05 | 6.524.595 AED | 27.656 AED | 4.033.250 AED |
| 2032-06 | 6.566.575 AED | 27.729 AED | 4.033.250 AED |
| 2032-07 | 6.608.824 AED | 27.802 AED | 4.033.250 AED |
| 2032-08 | 6.651.346 AED | 27.876 AED | 4.033.250 AED |
| 2032-09 | 6.694.141 AED | 27.950 AED | 4.033.250 AED |
| 2032-10 | 6.737.211 AED | 28.023 AED | 4.033.250 AED |
| 2032-11 | 6.780.558 AED | 28.098 AED | 4.033.250 AED |
| 2032-12 | 6.824.185 AED | 28.172 AED | 4.033.250 AED |
| 2033-01 | 6.868.092 AED | 28.246 AED | 4.033.250 AED |
| 2033-02 | 6.912.281 AED | 28.321 AED | 4.033.250 AED |
| 2033-03 | 6.956.755 AED | 28.396 AED | 4.033.250 AED |
| 2033-04 | 7.001.515 AED | 28.471 AED | 4.033.250 AED |
| 2033-05 | 7.046.563 AED | 28.546 AED | 4.033.250 AED |
| 2033-06 | 7.091.901 AED | 28.621 AED | 4.033.250 AED |
| 2033-07 | 7.137.530 AED | 28.697 AED | 4.033.250 AED |
| 2033-08 | 7.183.453 AED | 28.773 AED | 4.033.250 AED |
| 2033-09 | 7.229.672 AED | 28.849 AED | 4.033.250 AED |
| 2033-10 | 7.276.188 AED | 28.925 AED | 4.033.250 AED |
| 2033-11 | 7.323.003 AED | 29.001 AED | 4.033.250 AED |
| 2033-12 | 7.370.120 AED | 29.078 AED | 4.033.250 AED |
| 2034-01 | 7.417.539 AED | 29.154 AED | 4.033.250 AED |
| 2034-02 | 7.465.264 AED | 29.231 AED | 4.033.250 AED |
| 2034-03 | 7.513.296 AED | 29.308 AED | 4.033.250 AED |
| 2034-04 | 7.561.636 AED | 29.385 AED | 4.033.250 AED |
| 2034-05 | 7.610.288 AED | 29.463 AED | 4.033.250 AED |
| 2034-06 | 7.659.253 AED | 29.540 AED | 4.033.250 AED |
| 2034-07 | 7.708.533 AED | 29.618 AED | 4.033.250 AED |
| 2034-08 | 7.758.130 AED | 29.696 AED | 4.033.250 AED |
| 2034-09 | 7.808.046 AED | 29.775 AED | 4.033.250 AED |
| 2034-10 | 7.858.283 AED | 29.853 AED | 4.033.250 AED |
| 2034-11 | 7.908.843 AED | 29.932 AED | 4.033.250 AED |
| 2034-12 | 7.959.729 AED | 30.010 AED | 4.033.250 AED |
| 2035-01 | 8.010.942 AED | 30.089 AED | 4.033.250 AED |
| 2035-02 | 8.062.485 AED | 30.169 AED | 4.033.250 AED |
| 2035-03 | 8.114.359 AED | 30.248 AED | 4.033.250 AED |
| 2035-04 | 8.166.567 AED | 30.327 AED | 4.033.250 AED |
| 2035-05 | 8.219.111 AED | 30.407 AED | 4.033.250 AED |
| 2035-06 | 8.271.993 AED | 30.487 AED | 4.033.250 AED |
| 2035-07 | 8.325.215 AED | 30.567 AED | 4.033.250 AED |
| 2035-08 | 8.378.780 AED | 30.648 AED | 4.033.250 AED |
| 2035-09 | 8.432.689 AED | 30.728 AED | 4.033.250 AED |
| 2035-10 | 8.486.946 AED | 30.809 AED | 4.033.250 AED |
| 2035-11 | 8.541.551 AED | 30.890 AED | 4.033.250 AED |
| 2035-12 | 8.596.507 AED | 30.971 AED | 4.033.250 AED |
| 2036-01 | 8.651.818 AED | 31.053 AED | 4.033.250 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 4.300.394 AED | 0 AED | 806.650 AED |
| 2027 | 4.644.425 AED | 0 AED | 1.209.975 AED |
| 2028 | 5.015.979 AED | 0 AED | 1.613.300 AED |
| 2029 | 5.417.258 AED | 223.848 AED | 4.033.250 AED |
| 2030 | 5.850.638 AED | 312.684 AED | 4.033.250 AED |
| 2031 | 6.318.690 AED | 322.792 AED | 4.033.250 AED |
| 2032 | 6.824.185 AED | 333.201 AED | 4.033.250 AED |
| 2033 | 7.370.120 AED | 343.924 AED | 4.033.250 AED |
| 2034 | 7.959.729 AED | 354.965 AED | 4.033.250 AED |
| 2035 | 8.596.507 AED | 366.340 AED | 4.033.250 AED |
Additional Acquisition Costs
| DLD fee (4%) | 161,330 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 165,530 AED |
Price Range:
From price: 7,725,190 AED
Sizes:
From sqft: 2,887 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 618,015.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 43,305 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 7,725,190 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 772,519 AED |
| 2026-02-02 | Until Handover | 10.0 | 772,519 AED |
| 2027-01-02 | Until Handover | 10.0 | 772,519 AED |
| 2028-01-02 | Until Handover | 10.0 | 772,519 AED |
| 2029-01-02 | Until Handover | 10.0 | 772,519 AED |
| 2029-03-31 | At Handover | 40.0 | 3,090,076 AED |
| 2029-07-02 | Until Handover | 10.0 | 772,519 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 1,545,038 AED |
| 2027 | 772,519 AED |
| 2028 | 772,519 AED |
| 2029 | 4,635,114 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 7.725.190 AED | 0 AED | 1.545.038 AED |
| 2026-03 | 7.774.894 AED | 0 AED | 1.545.038 AED |
| 2026-04 | 7.824.918 AED | 0 AED | 1.545.038 AED |
| 2026-05 | 7.875.263 AED | 0 AED | 1.545.038 AED |
| 2026-06 | 7.925.933 AED | 0 AED | 1.545.038 AED |
| 2026-07 | 7.976.929 AED | 0 AED | 1.545.038 AED |
| 2026-08 | 8.028.252 AED | 0 AED | 1.545.038 AED |
| 2026-09 | 8.079.906 AED | 0 AED | 1.545.038 AED |
| 2026-10 | 8.131.893 AED | 0 AED | 1.545.038 AED |
| 2026-11 | 8.184.214 AED | 0 AED | 1.545.038 AED |
| 2026-12 | 8.236.871 AED | 0 AED | 1.545.038 AED |
| 2027-01 | 8.289.867 AED | 0 AED | 2.317.557 AED |
| 2027-02 | 8.343.205 AED | 0 AED | 2.317.557 AED |
| 2027-03 | 8.396.885 AED | 0 AED | 2.317.557 AED |
| 2027-04 | 8.450.911 AED | 0 AED | 2.317.557 AED |
| 2027-05 | 8.505.284 AED | 0 AED | 2.317.557 AED |
| 2027-06 | 8.560.008 AED | 0 AED | 2.317.557 AED |
| 2027-07 | 8.615.083 AED | 0 AED | 2.317.557 AED |
| 2027-08 | 8.670.513 AED | 0 AED | 2.317.557 AED |
| 2027-09 | 8.726.299 AED | 0 AED | 2.317.557 AED |
| 2027-10 | 8.782.444 AED | 0 AED | 2.317.557 AED |
| 2027-11 | 8.838.951 AED | 0 AED | 2.317.557 AED |
| 2027-12 | 8.895.821 AED | 0 AED | 2.317.557 AED |
| 2028-01 | 8.953.057 AED | 0 AED | 3.090.076 AED |
| 2028-02 | 9.010.661 AED | 0 AED | 3.090.076 AED |
| 2028-03 | 9.068.636 AED | 0 AED | 3.090.076 AED |
| 2028-04 | 9.126.984 AED | 0 AED | 3.090.076 AED |
| 2028-05 | 9.185.707 AED | 0 AED | 3.090.076 AED |
| 2028-06 | 9.244.808 AED | 0 AED | 3.090.076 AED |
| 2028-07 | 9.304.290 AED | 0 AED | 3.090.076 AED |
| 2028-08 | 9.364.154 AED | 0 AED | 3.090.076 AED |
| 2028-09 | 9.424.403 AED | 0 AED | 3.090.076 AED |
| 2028-10 | 9.485.040 AED | 0 AED | 3.090.076 AED |
| 2028-11 | 9.546.067 AED | 0 AED | 3.090.076 AED |
| 2028-12 | 9.607.487 AED | 0 AED | 3.090.076 AED |
| 2029-01 | 9.669.301 AED | 0 AED | 3.862.595 AED |
| 2029-02 | 9.731.514 AED | 0 AED | 3.862.595 AED |
| 2029-03 | 9.794.127 AED | 0 AED | 6.952.671 AED |
| 2029-04 | 9.857.143 AED | 47.892 AED | 6.952.671 AED |
| 2029-05 | 9.920.564 AED | 47.892 AED | 6.952.671 AED |
| 2029-06 | 9.984.393 AED | 47.892 AED | 6.952.671 AED |
| 2029-07 | 10.048.633 AED | 47.892 AED | 7.725.190 AED |
| 2029-08 | 10.113.286 AED | 47.892 AED | 7.725.190 AED |
| 2029-09 | 10.178.355 AED | 47.892 AED | 7.725.190 AED |
| 2029-10 | 10.243.843 AED | 47.892 AED | 7.725.190 AED |
| 2029-11 | 10.309.752 AED | 47.892 AED | 7.725.190 AED |
| 2029-12 | 10.376.086 AED | 47.892 AED | 7.725.190 AED |
| 2030-01 | 10.442.846 AED | 49.437 AED | 7.725.190 AED |
| 2030-02 | 10.510.035 AED | 49.568 AED | 7.725.190 AED |
| 2030-03 | 10.577.657 AED | 49.699 AED | 7.725.190 AED |
| 2030-04 | 10.645.714 AED | 49.830 AED | 7.725.190 AED |
| 2030-05 | 10.714.209 AED | 49.962 AED | 7.725.190 AED |
| 2030-06 | 10.783.144 AED | 50.094 AED | 7.725.190 AED |
| 2030-07 | 10.852.524 AED | 50.227 AED | 7.725.190 AED |
| 2030-08 | 10.922.349 AED | 50.360 AED | 7.725.190 AED |
| 2030-09 | 10.992.624 AED | 50.493 AED | 7.725.190 AED |
| 2030-10 | 11.063.351 AED | 50.626 AED | 7.725.190 AED |
| 2030-11 | 11.134.533 AED | 50.760 AED | 7.725.190 AED |
| 2030-12 | 11.206.172 AED | 50.894 AED | 7.725.190 AED |
| 2031-01 | 11.278.273 AED | 51.028 AED | 7.725.190 AED |
| 2031-02 | 11.350.838 AED | 51.163 AED | 7.725.190 AED |
| 2031-03 | 11.423.870 AED | 51.298 AED | 7.725.190 AED |
| 2031-04 | 11.497.371 AED | 51.434 AED | 7.725.190 AED |
| 2031-05 | 11.571.346 AED | 51.569 AED | 7.725.190 AED |
| 2031-06 | 11.645.796 AED | 51.706 AED | 7.725.190 AED |
| 2031-07 | 11.720.725 AED | 51.842 AED | 7.725.190 AED |
| 2031-08 | 11.796.137 AED | 51.979 AED | 7.725.190 AED |
| 2031-09 | 11.872.034 AED | 52.116 AED | 7.725.190 AED |
| 2031-10 | 11.948.419 AED | 52.253 AED | 7.725.190 AED |
| 2031-11 | 12.025.295 AED | 52.391 AED | 7.725.190 AED |
| 2031-12 | 12.102.666 AED | 52.529 AED | 7.725.190 AED |
| 2032-01 | 12.180.535 AED | 52.668 AED | 7.725.190 AED |
| 2032-02 | 12.258.905 AED | 52.806 AED | 7.725.190 AED |
| 2032-03 | 12.337.779 AED | 52.945 AED | 7.725.190 AED |
| 2032-04 | 12.417.161 AED | 53.085 AED | 7.725.190 AED |
| 2032-05 | 12.497.053 AED | 53.225 AED | 7.725.190 AED |
| 2032-06 | 12.577.460 AED | 53.365 AED | 7.725.190 AED |
| 2032-07 | 12.658.384 AED | 53.505 AED | 7.725.190 AED |
| 2032-08 | 12.739.828 AED | 53.646 AED | 7.725.190 AED |
| 2032-09 | 12.821.796 AED | 53.788 AED | 7.725.190 AED |
| 2032-10 | 12.904.292 AED | 53.929 AED | 7.725.190 AED |
| 2032-11 | 12.987.319 AED | 54.071 AED | 7.725.190 AED |
| 2032-12 | 13.070.880 AED | 54.213 AED | 7.725.190 AED |
| 2033-01 | 13.154.978 AED | 54.356 AED | 7.725.190 AED |
| 2033-02 | 13.239.618 AED | 54.499 AED | 7.725.190 AED |
| 2033-03 | 13.324.802 AED | 54.642 AED | 7.725.190 AED |
| 2033-04 | 13.410.534 AED | 54.786 AED | 7.725.190 AED |
| 2033-05 | 13.496.818 AED | 54.930 AED | 7.725.190 AED |
| 2033-06 | 13.583.657 AED | 55.074 AED | 7.725.190 AED |
| 2033-07 | 13.671.054 AED | 55.219 AED | 7.725.190 AED |
| 2033-08 | 13.759.014 AED | 55.364 AED | 7.725.190 AED |
| 2033-09 | 13.847.540 AED | 55.509 AED | 7.725.190 AED |
| 2033-10 | 13.936.636 AED | 55.655 AED | 7.725.190 AED |
| 2033-11 | 14.026.304 AED | 55.801 AED | 7.725.190 AED |
| 2033-12 | 14.116.550 AED | 55.948 AED | 7.725.190 AED |
| 2034-01 | 14.207.376 AED | 56.095 AED | 7.725.190 AED |
| 2034-02 | 14.298.787 AED | 56.242 AED | 7.725.190 AED |
| 2034-03 | 14.390.786 AED | 56.390 AED | 7.725.190 AED |
| 2034-04 | 14.483.377 AED | 56.538 AED | 7.725.190 AED |
| 2034-05 | 14.576.563 AED | 56.686 AED | 7.725.190 AED |
| 2034-06 | 14.670.349 AED | 56.835 AED | 7.725.190 AED |
| 2034-07 | 14.764.739 AED | 56.984 AED | 7.725.190 AED |
| 2034-08 | 14.859.735 AED | 57.133 AED | 7.725.190 AED |
| 2034-09 | 14.955.343 AED | 57.283 AED | 7.725.190 AED |
| 2034-10 | 15.051.567 AED | 57.433 AED | 7.725.190 AED |
| 2034-11 | 15.148.409 AED | 57.584 AED | 7.725.190 AED |
| 2034-12 | 15.245.874 AED | 57.735 AED | 7.725.190 AED |
| 2035-01 | 15.343.967 AED | 57.886 AED | 7.725.190 AED |
| 2035-02 | 15.442.690 AED | 58.038 AED | 7.725.190 AED |
| 2035-03 | 15.542.049 AED | 58.190 AED | 7.725.190 AED |
| 2035-04 | 15.642.047 AED | 58.342 AED | 7.725.190 AED |
| 2035-05 | 15.742.688 AED | 58.495 AED | 7.725.190 AED |
| 2035-06 | 15.843.977 AED | 58.648 AED | 7.725.190 AED |
| 2035-07 | 15.945.918 AED | 58.802 AED | 7.725.190 AED |
| 2035-08 | 16.048.514 AED | 58.955 AED | 7.725.190 AED |
| 2035-09 | 16.151.771 AED | 59.110 AED | 7.725.190 AED |
| 2035-10 | 16.255.692 AED | 59.264 AED | 7.725.190 AED |
| 2035-11 | 16.360.282 AED | 59.420 AED | 7.725.190 AED |
| 2035-12 | 16.465.544 AED | 59.575 AED | 7.725.190 AED |
| 2036-01 | 16.571.484 AED | 59.731 AED | 7.725.190 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 8.236.871 AED | 0 AED | 1.545.038 AED |
| 2027 | 8.895.821 AED | 0 AED | 2.317.557 AED |
| 2028 | 9.607.487 AED | 0 AED | 3.090.076 AED |
| 2029 | 10.376.086 AED | 431.028 AED | 7.725.190 AED |
| 2030 | 11.206.172 AED | 601.950 AED | 7.725.190 AED |
| 2031 | 12.102.666 AED | 621.308 AED | 7.725.190 AED |
| 2032 | 13.070.880 AED | 641.246 AED | 7.725.190 AED |
| 2033 | 14.116.550 AED | 661.783 AED | 7.725.190 AED |
| 2034 | 15.245.874 AED | 682.938 AED | 7.725.190 AED |
| 2035 | 16.465.544 AED | 704.725 AED | 7.725.190 AED |
Additional Acquisition Costs
| DLD fee (4%) | 309,008 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 313,208 AED |
Price Range:
From price: 2,051,554 AED
Sizes:
From sqft: 872 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 164,124.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 13,080 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,051,554 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 205,155 AED |
| 2026-02-02 | Until Handover | 10.0 | 205,155 AED |
| 2027-01-02 | Until Handover | 10.0 | 205,155 AED |
| 2028-01-02 | Until Handover | 10.0 | 205,155 AED |
| 2029-01-02 | Until Handover | 10.0 | 205,155 AED |
| 2029-03-31 | At Handover | 40.0 | 820,622 AED |
| 2029-07-02 | Until Handover | 10.0 | 205,155 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 410,311 AED |
| 2027 | 205,155 AED |
| 2028 | 205,155 AED |
| 2029 | 1,230,932 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 2.051.554 AED | 0 AED | 410.310 AED |
| 2026-03 | 2.064.753 AED | 0 AED | 410.310 AED |
| 2026-04 | 2.078.038 AED | 0 AED | 410.310 AED |
| 2026-05 | 2.091.408 AED | 0 AED | 410.310 AED |
| 2026-06 | 2.104.864 AED | 0 AED | 410.310 AED |
| 2026-07 | 2.118.407 AED | 0 AED | 410.310 AED |
| 2026-08 | 2.132.037 AED | 0 AED | 410.310 AED |
| 2026-09 | 2.145.755 AED | 0 AED | 410.310 AED |
| 2026-10 | 2.159.560 AED | 0 AED | 410.310 AED |
| 2026-11 | 2.173.455 AED | 0 AED | 410.310 AED |
| 2026-12 | 2.187.439 AED | 0 AED | 410.310 AED |
| 2027-01 | 2.201.513 AED | 0 AED | 615.466 AED |
| 2027-02 | 2.215.678 AED | 0 AED | 615.466 AED |
| 2027-03 | 2.229.934 AED | 0 AED | 615.466 AED |
| 2027-04 | 2.244.281 AED | 0 AED | 615.466 AED |
| 2027-05 | 2.258.721 AED | 0 AED | 615.466 AED |
| 2027-06 | 2.273.253 AED | 0 AED | 615.466 AED |
| 2027-07 | 2.287.880 AED | 0 AED | 615.466 AED |
| 2027-08 | 2.302.600 AED | 0 AED | 615.466 AED |
| 2027-09 | 2.317.415 AED | 0 AED | 615.466 AED |
| 2027-10 | 2.332.325 AED | 0 AED | 615.466 AED |
| 2027-11 | 2.347.332 AED | 0 AED | 615.466 AED |
| 2027-12 | 2.362.434 AED | 0 AED | 615.466 AED |
| 2028-01 | 2.377.634 AED | 0 AED | 820.621 AED |
| 2028-02 | 2.392.932 AED | 0 AED | 820.621 AED |
| 2028-03 | 2.408.328 AED | 0 AED | 820.621 AED |
| 2028-04 | 2.423.824 AED | 0 AED | 820.621 AED |
| 2028-05 | 2.439.419 AED | 0 AED | 820.621 AED |
| 2028-06 | 2.455.114 AED | 0 AED | 820.621 AED |
| 2028-07 | 2.470.910 AED | 0 AED | 820.621 AED |
| 2028-08 | 2.486.808 AED | 0 AED | 820.621 AED |
| 2028-09 | 2.502.808 AED | 0 AED | 820.621 AED |
| 2028-10 | 2.518.911 AED | 0 AED | 820.621 AED |
| 2028-11 | 2.535.118 AED | 0 AED | 820.621 AED |
| 2028-12 | 2.551.429 AED | 0 AED | 820.621 AED |
| 2029-01 | 2.567.845 AED | 0 AED | 1.025.777 AED |
| 2029-02 | 2.584.367 AED | 0 AED | 1.025.777 AED |
| 2029-03 | 2.600.995 AED | 0 AED | 1.846.398 AED |
| 2029-04 | 2.617.729 AED | 12.587 AED | 1.846.398 AED |
| 2029-05 | 2.634.572 AED | 12.587 AED | 1.846.398 AED |
| 2029-06 | 2.651.523 AED | 12.587 AED | 1.846.398 AED |
| 2029-07 | 2.668.583 AED | 12.587 AED | 2.051.554 AED |
| 2029-08 | 2.685.753 AED | 12.587 AED | 2.051.554 AED |
| 2029-09 | 2.703.033 AED | 12.587 AED | 2.051.554 AED |
| 2029-10 | 2.720.424 AED | 12.587 AED | 2.051.554 AED |
| 2029-11 | 2.737.928 AED | 12.587 AED | 2.051.554 AED |
| 2029-12 | 2.755.543 AED | 12.587 AED | 2.051.554 AED |
| 2030-01 | 2.773.273 AED | 12.997 AED | 2.051.554 AED |
| 2030-02 | 2.791.116 AED | 13.032 AED | 2.051.554 AED |
| 2030-03 | 2.809.074 AED | 13.066 AED | 2.051.554 AED |
| 2030-04 | 2.827.148 AED | 13.101 AED | 2.051.554 AED |
| 2030-05 | 2.845.338 AED | 13.136 AED | 2.051.554 AED |
| 2030-06 | 2.863.645 AED | 13.171 AED | 2.051.554 AED |
| 2030-07 | 2.882.070 AED | 13.207 AED | 2.051.554 AED |
| 2030-08 | 2.900.613 AED | 13.242 AED | 2.051.554 AED |
| 2030-09 | 2.919.276 AED | 13.277 AED | 2.051.554 AED |
| 2030-10 | 2.938.058 AED | 13.313 AED | 2.051.554 AED |
| 2030-11 | 2.956.962 AED | 13.348 AED | 2.051.554 AED |
| 2030-12 | 2.975.987 AED | 13.384 AED | 2.051.554 AED |
| 2031-01 | 2.995.135 AED | 13.419 AED | 2.051.554 AED |
| 2031-02 | 3.014.405 AED | 13.455 AED | 2.051.554 AED |
| 2031-03 | 3.033.800 AED | 13.491 AED | 2.051.554 AED |
| 2031-04 | 3.053.320 AED | 13.527 AED | 2.051.554 AED |
| 2031-05 | 3.072.965 AED | 13.563 AED | 2.051.554 AED |
| 2031-06 | 3.092.736 AED | 13.599 AED | 2.051.554 AED |
| 2031-07 | 3.112.635 AED | 13.635 AED | 2.051.554 AED |
| 2031-08 | 3.132.662 AED | 13.672 AED | 2.051.554 AED |
| 2031-09 | 3.152.818 AED | 13.708 AED | 2.051.554 AED |
| 2031-10 | 3.173.103 AED | 13.745 AED | 2.051.554 AED |
| 2031-11 | 3.193.519 AED | 13.781 AED | 2.051.554 AED |
| 2031-12 | 3.214.066 AED | 13.818 AED | 2.051.554 AED |
| 2032-01 | 3.234.745 AED | 13.855 AED | 2.051.554 AED |
| 2032-02 | 3.255.558 AED | 13.892 AED | 2.051.554 AED |
| 2032-03 | 3.276.504 AED | 13.929 AED | 2.051.554 AED |
| 2032-04 | 3.297.585 AED | 13.966 AED | 2.051.554 AED |
| 2032-05 | 3.318.802 AED | 14.003 AED | 2.051.554 AED |
| 2032-06 | 3.340.155 AED | 14.040 AED | 2.051.554 AED |
| 2032-07 | 3.361.646 AED | 14.077 AED | 2.051.554 AED |
| 2032-08 | 3.383.275 AED | 14.115 AED | 2.051.554 AED |
| 2032-09 | 3.405.043 AED | 14.152 AED | 2.051.554 AED |
| 2032-10 | 3.426.951 AED | 14.190 AED | 2.051.554 AED |
| 2032-11 | 3.449.000 AED | 14.227 AED | 2.051.554 AED |
| 2032-12 | 3.471.191 AED | 14.265 AED | 2.051.554 AED |
| 2033-01 | 3.493.525 AED | 14.303 AED | 2.051.554 AED |
| 2033-02 | 3.516.003 AED | 14.341 AED | 2.051.554 AED |
| 2033-03 | 3.538.625 AED | 14.379 AED | 2.051.554 AED |
| 2033-04 | 3.561.392 AED | 14.417 AED | 2.051.554 AED |
| 2033-05 | 3.584.306 AED | 14.456 AED | 2.051.554 AED |
| 2033-06 | 3.607.368 AED | 14.494 AED | 2.051.554 AED |
| 2033-07 | 3.630.578 AED | 14.532 AED | 2.051.554 AED |
| 2033-08 | 3.653.937 AED | 14.571 AED | 2.051.554 AED |
| 2033-09 | 3.677.447 AED | 14.609 AED | 2.051.554 AED |
| 2033-10 | 3.701.107 AED | 14.648 AED | 2.051.554 AED |
| 2033-11 | 3.724.920 AED | 14.687 AED | 2.051.554 AED |
| 2033-12 | 3.748.887 AED | 14.726 AED | 2.051.554 AED |
| 2034-01 | 3.773.007 AED | 14.765 AED | 2.051.554 AED |
| 2034-02 | 3.797.283 AED | 14.804 AED | 2.051.554 AED |
| 2034-03 | 3.821.715 AED | 14.843 AED | 2.051.554 AED |
| 2034-04 | 3.846.304 AED | 14.882 AED | 2.051.554 AED |
| 2034-05 | 3.871.051 AED | 14.922 AED | 2.051.554 AED |
| 2034-06 | 3.895.957 AED | 14.961 AED | 2.051.554 AED |
| 2034-07 | 3.921.024 AED | 15.001 AED | 2.051.554 AED |
| 2034-08 | 3.946.252 AED | 15.041 AED | 2.051.554 AED |
| 2034-09 | 3.971.642 AED | 15.080 AED | 2.051.554 AED |
| 2034-10 | 3.997.196 AED | 15.120 AED | 2.051.554 AED |
| 2034-11 | 4.022.914 AED | 15.160 AED | 2.051.554 AED |
| 2034-12 | 4.048.798 AED | 15.200 AED | 2.051.554 AED |
| 2035-01 | 4.074.848 AED | 15.241 AED | 2.051.554 AED |
| 2035-02 | 4.101.065 AED | 15.281 AED | 2.051.554 AED |
| 2035-03 | 4.127.452 AED | 15.321 AED | 2.051.554 AED |
| 2035-04 | 4.154.008 AED | 15.362 AED | 2.051.554 AED |
| 2035-05 | 4.180.735 AED | 15.402 AED | 2.051.554 AED |
| 2035-06 | 4.207.634 AED | 15.443 AED | 2.051.554 AED |
| 2035-07 | 4.234.706 AED | 15.484 AED | 2.051.554 AED |
| 2035-08 | 4.261.952 AED | 15.525 AED | 2.051.554 AED |
| 2035-09 | 4.289.374 AED | 15.566 AED | 2.051.554 AED |
| 2035-10 | 4.316.972 AED | 15.607 AED | 2.051.554 AED |
| 2035-11 | 4.344.747 AED | 15.648 AED | 2.051.554 AED |
| 2035-12 | 4.372.702 AED | 15.689 AED | 2.051.554 AED |
| 2036-01 | 4.400.836 AED | 15.730 AED | 2.051.554 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 2.187.439 AED | 0 AED | 410.310 AED |
| 2027 | 2.362.434 AED | 0 AED | 615.466 AED |
| 2028 | 2.551.429 AED | 0 AED | 820.621 AED |
| 2029 | 2.755.543 AED | 113.283 AED | 2.051.554 AED |
| 2030 | 2.975.987 AED | 158.274 AED | 2.051.554 AED |
| 2031 | 3.214.066 AED | 163.413 AED | 2.051.554 AED |
| 2032 | 3.471.191 AED | 168.711 AED | 2.051.554 AED |
| 2033 | 3.748.887 AED | 174.163 AED | 2.051.554 AED |
| 2034 | 4.048.798 AED | 179.779 AED | 2.051.554 AED |
| 2035 | 4.372.702 AED | 185.569 AED | 2.051.554 AED |
Additional Acquisition Costs
| DLD fee (4%) | 82,062 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 86,262 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.