Project details:
Bayside Marina Residences
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: 1,334,929 AED
Sizes:
From sqft: 545 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 106,794.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 8,175 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,334,929 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 133,493 AED |
| 2026-02-02 | Until Handover | 10.0 | 133,493 AED |
| 2027-01-02 | Until Handover | 10.0 | 133,493 AED |
| 2028-01-02 | Until Handover | 10.0 | 133,493 AED |
| 2029-01-02 | Until Handover | 10.0 | 133,493 AED |
| 2029-03-31 | At Handover | 40.0 | 533,972 AED |
| 2029-07-02 | Until Handover | 10.0 | 133,493 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 266,986 AED |
| 2027 | 133,493 AED |
| 2028 | 133,493 AED |
| 2029 | 800,957 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 1.334.929 AED | 0 AED | 266.985 AED |
| 2026-03 | 1.343.517 AED | 0 AED | 266.985 AED |
| 2026-04 | 1.352.162 AED | 0 AED | 266.985 AED |
| 2026-05 | 1.360.862 AED | 0 AED | 266.985 AED |
| 2026-06 | 1.369.617 AED | 0 AED | 266.985 AED |
| 2026-07 | 1.378.430 AED | 0 AED | 266.985 AED |
| 2026-08 | 1.387.298 AED | 0 AED | 266.985 AED |
| 2026-09 | 1.396.224 AED | 0 AED | 266.985 AED |
| 2026-10 | 1.405.208 AED | 0 AED | 266.985 AED |
| 2026-11 | 1.414.249 AED | 0 AED | 266.985 AED |
| 2026-12 | 1.423.348 AED | 0 AED | 266.985 AED |
| 2027-01 | 1.432.506 AED | 0 AED | 400.478 AED |
| 2027-02 | 1.441.723 AED | 0 AED | 400.478 AED |
| 2027-03 | 1.450.999 AED | 0 AED | 400.478 AED |
| 2027-04 | 1.460.335 AED | 0 AED | 400.478 AED |
| 2027-05 | 1.469.731 AED | 0 AED | 400.478 AED |
| 2027-06 | 1.479.187 AED | 0 AED | 400.478 AED |
| 2027-07 | 1.488.704 AED | 0 AED | 400.478 AED |
| 2027-08 | 1.498.282 AED | 0 AED | 400.478 AED |
| 2027-09 | 1.507.922 AED | 0 AED | 400.478 AED |
| 2027-10 | 1.517.624 AED | 0 AED | 400.478 AED |
| 2027-11 | 1.527.389 AED | 0 AED | 400.478 AED |
| 2027-12 | 1.537.216 AED | 0 AED | 400.478 AED |
| 2028-01 | 1.547.107 AED | 0 AED | 533.971 AED |
| 2028-02 | 1.557.061 AED | 0 AED | 533.971 AED |
| 2028-03 | 1.567.079 AED | 0 AED | 533.971 AED |
| 2028-04 | 1.577.161 AED | 0 AED | 533.971 AED |
| 2028-05 | 1.587.309 AED | 0 AED | 533.971 AED |
| 2028-06 | 1.597.522 AED | 0 AED | 533.971 AED |
| 2028-07 | 1.607.800 AED | 0 AED | 533.971 AED |
| 2028-08 | 1.618.145 AED | 0 AED | 533.971 AED |
| 2028-09 | 1.628.556 AED | 0 AED | 533.971 AED |
| 2028-10 | 1.639.034 AED | 0 AED | 533.971 AED |
| 2028-11 | 1.649.580 AED | 0 AED | 533.971 AED |
| 2028-12 | 1.660.193 AED | 0 AED | 533.971 AED |
| 2029-01 | 1.670.875 AED | 0 AED | 667.464 AED |
| 2029-02 | 1.681.626 AED | 0 AED | 667.464 AED |
| 2029-03 | 1.692.445 AED | 0 AED | 1.201.436 AED |
| 2029-04 | 1.703.334 AED | 8.218 AED | 1.201.436 AED |
| 2029-05 | 1.714.294 AED | 8.218 AED | 1.201.436 AED |
| 2029-06 | 1.725.324 AED | 8.218 AED | 1.201.436 AED |
| 2029-07 | 1.736.424 AED | 8.218 AED | 1.334.929 AED |
| 2029-08 | 1.747.597 AED | 8.218 AED | 1.334.929 AED |
| 2029-09 | 1.758.841 AED | 8.218 AED | 1.334.929 AED |
| 2029-10 | 1.770.157 AED | 8.218 AED | 1.334.929 AED |
| 2029-11 | 1.781.546 AED | 8.218 AED | 1.334.929 AED |
| 2029-12 | 1.793.009 AED | 8.218 AED | 1.334.929 AED |
| 2030-01 | 1.804.545 AED | 8.485 AED | 1.334.929 AED |
| 2030-02 | 1.816.156 AED | 8.507 AED | 1.334.929 AED |
| 2030-03 | 1.827.841 AED | 8.530 AED | 1.334.929 AED |
| 2030-04 | 1.839.601 AED | 8.553 AED | 1.334.929 AED |
| 2030-05 | 1.851.437 AED | 8.575 AED | 1.334.929 AED |
| 2030-06 | 1.863.350 AED | 8.598 AED | 1.334.929 AED |
| 2030-07 | 1.875.338 AED | 8.621 AED | 1.334.929 AED |
| 2030-08 | 1.887.404 AED | 8.644 AED | 1.334.929 AED |
| 2030-09 | 1.899.548 AED | 8.667 AED | 1.334.929 AED |
| 2030-10 | 1.911.770 AED | 8.690 AED | 1.334.929 AED |
| 2030-11 | 1.924.070 AED | 8.713 AED | 1.334.929 AED |
| 2030-12 | 1.936.450 AED | 8.737 AED | 1.334.929 AED |
| 2031-01 | 1.948.909 AED | 8.760 AED | 1.334.929 AED |
| 2031-02 | 1.961.448 AED | 8.783 AED | 1.334.929 AED |
| 2031-03 | 1.974.068 AED | 8.806 AED | 1.334.929 AED |
| 2031-04 | 1.986.769 AED | 8.830 AED | 1.334.929 AED |
| 2031-05 | 1.999.552 AED | 8.853 AED | 1.334.929 AED |
| 2031-06 | 2.012.418 AED | 8.877 AED | 1.334.929 AED |
| 2031-07 | 2.025.365 AED | 8.900 AED | 1.334.929 AED |
| 2031-08 | 2.038.397 AED | 8.924 AED | 1.334.929 AED |
| 2031-09 | 2.051.512 AED | 8.948 AED | 1.334.929 AED |
| 2031-10 | 2.064.711 AED | 8.971 AED | 1.334.929 AED |
| 2031-11 | 2.077.996 AED | 8.995 AED | 1.334.929 AED |
| 2031-12 | 2.091.366 AED | 9.019 AED | 1.334.929 AED |
| 2032-01 | 2.104.822 AED | 9.043 AED | 1.334.929 AED |
| 2032-02 | 2.118.364 AED | 9.067 AED | 1.334.929 AED |
| 2032-03 | 2.131.994 AED | 9.091 AED | 1.334.929 AED |
| 2032-04 | 2.145.711 AED | 9.115 AED | 1.334.929 AED |
| 2032-05 | 2.159.517 AED | 9.139 AED | 1.334.929 AED |
| 2032-06 | 2.173.411 AED | 9.163 AED | 1.334.929 AED |
| 2032-07 | 2.187.395 AED | 9.188 AED | 1.334.929 AED |
| 2032-08 | 2.201.469 AED | 9.212 AED | 1.334.929 AED |
| 2032-09 | 2.215.633 AED | 9.237 AED | 1.334.929 AED |
| 2032-10 | 2.229.888 AED | 9.261 AED | 1.334.929 AED |
| 2032-11 | 2.244.235 AED | 9.285 AED | 1.334.929 AED |
| 2032-12 | 2.258.675 AED | 9.310 AED | 1.334.929 AED |
| 2033-01 | 2.273.207 AED | 9.335 AED | 1.334.929 AED |
| 2033-02 | 2.287.833 AED | 9.359 AED | 1.334.929 AED |
| 2033-03 | 2.302.553 AED | 9.384 AED | 1.334.929 AED |
| 2033-04 | 2.317.368 AED | 9.409 AED | 1.334.929 AED |
| 2033-05 | 2.332.278 AED | 9.434 AED | 1.334.929 AED |
| 2033-06 | 2.347.284 AED | 9.459 AED | 1.334.929 AED |
| 2033-07 | 2.362.386 AED | 9.484 AED | 1.334.929 AED |
| 2033-08 | 2.377.586 AED | 9.509 AED | 1.334.929 AED |
| 2033-09 | 2.392.884 AED | 9.534 AED | 1.334.929 AED |
| 2033-10 | 2.408.279 AED | 9.559 AED | 1.334.929 AED |
| 2033-11 | 2.423.774 AED | 9.585 AED | 1.334.929 AED |
| 2033-12 | 2.439.369 AED | 9.610 AED | 1.334.929 AED |
| 2034-01 | 2.455.064 AED | 9.635 AED | 1.334.929 AED |
| 2034-02 | 2.470.860 AED | 9.661 AED | 1.334.929 AED |
| 2034-03 | 2.486.758 AED | 9.686 AED | 1.334.929 AED |
| 2034-04 | 2.502.757 AED | 9.712 AED | 1.334.929 AED |
| 2034-05 | 2.518.860 AED | 9.737 AED | 1.334.929 AED |
| 2034-06 | 2.535.067 AED | 9.763 AED | 1.334.929 AED |
| 2034-07 | 2.551.377 AED | 9.789 AED | 1.334.929 AED |
| 2034-08 | 2.567.793 AED | 9.815 AED | 1.334.929 AED |
| 2034-09 | 2.584.314 AED | 9.841 AED | 1.334.929 AED |
| 2034-10 | 2.600.942 AED | 9.866 AED | 1.334.929 AED |
| 2034-11 | 2.617.676 AED | 9.892 AED | 1.334.929 AED |
| 2034-12 | 2.634.519 AED | 9.919 AED | 1.334.929 AED |
| 2035-01 | 2.651.469 AED | 9.945 AED | 1.334.929 AED |
| 2035-02 | 2.668.529 AED | 9.971 AED | 1.334.929 AED |
| 2035-03 | 2.685.698 AED | 9.997 AED | 1.334.929 AED |
| 2035-04 | 2.702.978 AED | 10.024 AED | 1.334.929 AED |
| 2035-05 | 2.720.369 AED | 10.050 AED | 1.334.929 AED |
| 2035-06 | 2.737.872 AED | 10.076 AED | 1.334.929 AED |
| 2035-07 | 2.755.488 AED | 10.103 AED | 1.334.929 AED |
| 2035-08 | 2.773.216 AED | 10.130 AED | 1.334.929 AED |
| 2035-09 | 2.791.059 AED | 10.156 AED | 1.334.929 AED |
| 2035-10 | 2.809.017 AED | 10.183 AED | 1.334.929 AED |
| 2035-11 | 2.827.090 AED | 10.210 AED | 1.334.929 AED |
| 2035-12 | 2.845.280 AED | 10.237 AED | 1.334.929 AED |
| 2036-01 | 2.863.587 AED | 10.264 AED | 1.334.929 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 1.423.348 AED | 0 AED | 266.985 AED |
| 2027 | 1.537.216 AED | 0 AED | 400.478 AED |
| 2028 | 1.660.193 AED | 0 AED | 533.971 AED |
| 2029 | 1.793.009 AED | 73.962 AED | 1.334.929 AED |
| 2030 | 1.936.450 AED | 103.320 AED | 1.334.929 AED |
| 2031 | 2.091.366 AED | 106.666 AED | 1.334.929 AED |
| 2032 | 2.258.675 AED | 110.111 AED | 1.334.929 AED |
| 2033 | 2.439.369 AED | 113.661 AED | 1.334.929 AED |
| 2034 | 2.634.519 AED | 117.316 AED | 1.334.929 AED |
| 2035 | 2.845.280 AED | 121.082 AED | 1.334.929 AED |
Additional Acquisition Costs
| DLD fee (4%) | 53,397 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 57,597 AED |
Price Range:
From price: 1,679,870 AED
Sizes:
From sqft: 686 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 134,390.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 10,290 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,679,870 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 167,987 AED |
| 2026-02-02 | Until Handover | 10.0 | 167,987 AED |
| 2027-01-02 | Until Handover | 10.0 | 167,987 AED |
| 2028-01-02 | Until Handover | 10.0 | 167,987 AED |
| 2029-01-02 | Until Handover | 10.0 | 167,987 AED |
| 2029-03-31 | At Handover | 40.0 | 671,948 AED |
| 2029-07-02 | Until Handover | 10.0 | 167,987 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 335,974 AED |
| 2027 | 167,987 AED |
| 2028 | 167,987 AED |
| 2029 | 1,007,922 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 1.679.870 AED | 0 AED | 335.974 AED |
| 2026-03 | 1.690.678 AED | 0 AED | 335.974 AED |
| 2026-04 | 1.701.556 AED | 0 AED | 335.974 AED |
| 2026-05 | 1.712.504 AED | 0 AED | 335.974 AED |
| 2026-06 | 1.723.522 AED | 0 AED | 335.974 AED |
| 2026-07 | 1.734.611 AED | 0 AED | 335.974 AED |
| 2026-08 | 1.745.772 AED | 0 AED | 335.974 AED |
| 2026-09 | 1.757.004 AED | 0 AED | 335.974 AED |
| 2026-10 | 1.768.309 AED | 0 AED | 335.974 AED |
| 2026-11 | 1.779.686 AED | 0 AED | 335.974 AED |
| 2026-12 | 1.791.136 AED | 0 AED | 335.974 AED |
| 2027-01 | 1.802.661 AED | 0 AED | 503.961 AED |
| 2027-02 | 1.814.259 AED | 0 AED | 503.961 AED |
| 2027-03 | 1.825.932 AED | 0 AED | 503.961 AED |
| 2027-04 | 1.837.680 AED | 0 AED | 503.961 AED |
| 2027-05 | 1.849.504 AED | 0 AED | 503.961 AED |
| 2027-06 | 1.861.404 AED | 0 AED | 503.961 AED |
| 2027-07 | 1.873.380 AED | 0 AED | 503.961 AED |
| 2027-08 | 1.885.433 AED | 0 AED | 503.961 AED |
| 2027-09 | 1.897.564 AED | 0 AED | 503.961 AED |
| 2027-10 | 1.909.773 AED | 0 AED | 503.961 AED |
| 2027-11 | 1.922.061 AED | 0 AED | 503.961 AED |
| 2027-12 | 1.934.427 AED | 0 AED | 503.961 AED |
| 2028-01 | 1.946.874 AED | 0 AED | 671.948 AED |
| 2028-02 | 1.959.400 AED | 0 AED | 671.948 AED |
| 2028-03 | 1.972.007 AED | 0 AED | 671.948 AED |
| 2028-04 | 1.984.695 AED | 0 AED | 671.948 AED |
| 2028-05 | 1.997.464 AED | 0 AED | 671.948 AED |
| 2028-06 | 2.010.316 AED | 0 AED | 671.948 AED |
| 2028-07 | 2.023.250 AED | 0 AED | 671.948 AED |
| 2028-08 | 2.036.268 AED | 0 AED | 671.948 AED |
| 2028-09 | 2.049.370 AED | 0 AED | 671.948 AED |
| 2028-10 | 2.062.555 AED | 0 AED | 671.948 AED |
| 2028-11 | 2.075.826 AED | 0 AED | 671.948 AED |
| 2028-12 | 2.089.182 AED | 0 AED | 671.948 AED |
| 2029-01 | 2.102.624 AED | 0 AED | 839.935 AED |
| 2029-02 | 2.116.152 AED | 0 AED | 839.935 AED |
| 2029-03 | 2.129.767 AED | 0 AED | 1.511.883 AED |
| 2029-04 | 2.143.470 AED | 10.341 AED | 1.511.883 AED |
| 2029-05 | 2.157.261 AED | 10.341 AED | 1.511.883 AED |
| 2029-06 | 2.171.141 AED | 10.341 AED | 1.511.883 AED |
| 2029-07 | 2.185.111 AED | 10.341 AED | 1.679.870 AED |
| 2029-08 | 2.199.170 AED | 10.341 AED | 1.679.870 AED |
| 2029-09 | 2.213.319 AED | 10.341 AED | 1.679.870 AED |
| 2029-10 | 2.227.560 AED | 10.341 AED | 1.679.870 AED |
| 2029-11 | 2.241.892 AED | 10.341 AED | 1.679.870 AED |
| 2029-12 | 2.256.316 AED | 10.341 AED | 1.679.870 AED |
| 2030-01 | 2.270.833 AED | 10.677 AED | 1.679.870 AED |
| 2030-02 | 2.285.444 AED | 10.706 AED | 1.679.870 AED |
| 2030-03 | 2.300.149 AED | 10.734 AED | 1.679.870 AED |
| 2030-04 | 2.314.948 AED | 10.763 AED | 1.679.870 AED |
| 2030-05 | 2.329.842 AED | 10.791 AED | 1.679.870 AED |
| 2030-06 | 2.344.833 AED | 10.820 AED | 1.679.870 AED |
| 2030-07 | 2.359.919 AED | 10.849 AED | 1.679.870 AED |
| 2030-08 | 2.375.103 AED | 10.878 AED | 1.679.870 AED |
| 2030-09 | 2.390.385 AED | 10.907 AED | 1.679.870 AED |
| 2030-10 | 2.405.764 AED | 10.936 AED | 1.679.870 AED |
| 2030-11 | 2.421.243 AED | 10.965 AED | 1.679.870 AED |
| 2030-12 | 2.436.822 AED | 10.994 AED | 1.679.870 AED |
| 2031-01 | 2.452.500 AED | 11.023 AED | 1.679.870 AED |
| 2031-02 | 2.468.280 AED | 11.052 AED | 1.679.870 AED |
| 2031-03 | 2.484.161 AED | 11.082 AED | 1.679.870 AED |
| 2031-04 | 2.500.144 AED | 11.111 AED | 1.679.870 AED |
| 2031-05 | 2.516.230 AED | 11.141 AED | 1.679.870 AED |
| 2031-06 | 2.532.419 AED | 11.170 AED | 1.679.870 AED |
| 2031-07 | 2.548.713 AED | 11.200 AED | 1.679.870 AED |
| 2031-08 | 2.565.111 AED | 11.230 AED | 1.679.870 AED |
| 2031-09 | 2.581.615 AED | 11.260 AED | 1.679.870 AED |
| 2031-10 | 2.598.226 AED | 11.290 AED | 1.679.870 AED |
| 2031-11 | 2.614.943 AED | 11.319 AED | 1.679.870 AED |
| 2031-12 | 2.631.767 AED | 11.350 AED | 1.679.870 AED |
| 2032-01 | 2.648.700 AED | 11.380 AED | 1.679.870 AED |
| 2032-02 | 2.665.742 AED | 11.410 AED | 1.679.870 AED |
| 2032-03 | 2.682.894 AED | 11.440 AED | 1.679.870 AED |
| 2032-04 | 2.700.155 AED | 11.470 AED | 1.679.870 AED |
| 2032-05 | 2.717.528 AED | 11.501 AED | 1.679.870 AED |
| 2032-06 | 2.735.013 AED | 11.531 AED | 1.679.870 AED |
| 2032-07 | 2.752.610 AED | 11.562 AED | 1.679.870 AED |
| 2032-08 | 2.770.320 AED | 11.592 AED | 1.679.870 AED |
| 2032-09 | 2.788.145 AED | 11.623 AED | 1.679.870 AED |
| 2032-10 | 2.806.084 AED | 11.654 AED | 1.679.870 AED |
| 2032-11 | 2.824.138 AED | 11.685 AED | 1.679.870 AED |
| 2032-12 | 2.842.309 AED | 11.716 AED | 1.679.870 AED |
| 2033-01 | 2.860.596 AED | 11.747 AED | 1.679.870 AED |
| 2033-02 | 2.879.001 AED | 11.778 AED | 1.679.870 AED |
| 2033-03 | 2.897.525 AED | 11.809 AED | 1.679.870 AED |
| 2033-04 | 2.916.168 AED | 11.840 AED | 1.679.870 AED |
| 2033-05 | 2.934.931 AED | 11.872 AED | 1.679.870 AED |
| 2033-06 | 2.953.814 AED | 11.903 AED | 1.679.870 AED |
| 2033-07 | 2.972.819 AED | 11.934 AED | 1.679.870 AED |
| 2033-08 | 2.991.946 AED | 11.966 AED | 1.679.870 AED |
| 2033-09 | 3.011.196 AED | 11.998 AED | 1.679.870 AED |
| 2033-10 | 3.030.571 AED | 12.029 AED | 1.679.870 AED |
| 2033-11 | 3.050.069 AED | 12.061 AED | 1.679.870 AED |
| 2033-12 | 3.069.694 AED | 12.093 AED | 1.679.870 AED |
| 2034-01 | 3.089.444 AED | 12.125 AED | 1.679.870 AED |
| 2034-02 | 3.109.322 AED | 12.157 AED | 1.679.870 AED |
| 2034-03 | 3.129.327 AED | 12.189 AED | 1.679.870 AED |
| 2034-04 | 3.149.461 AED | 12.221 AED | 1.679.870 AED |
| 2034-05 | 3.169.725 AED | 12.253 AED | 1.679.870 AED |
| 2034-06 | 3.190.119 AED | 12.286 AED | 1.679.870 AED |
| 2034-07 | 3.210.644 AED | 12.318 AED | 1.679.870 AED |
| 2034-08 | 3.231.302 AED | 12.351 AED | 1.679.870 AED |
| 2034-09 | 3.252.092 AED | 12.383 AED | 1.679.870 AED |
| 2034-10 | 3.273.016 AED | 12.416 AED | 1.679.870 AED |
| 2034-11 | 3.294.075 AED | 12.449 AED | 1.679.870 AED |
| 2034-12 | 3.315.269 AED | 12.481 AED | 1.679.870 AED |
| 2035-01 | 3.336.600 AED | 12.514 AED | 1.679.870 AED |
| 2035-02 | 3.358.067 AED | 12.547 AED | 1.679.870 AED |
| 2035-03 | 3.379.673 AED | 12.580 AED | 1.679.870 AED |
| 2035-04 | 3.401.418 AED | 12.614 AED | 1.679.870 AED |
| 2035-05 | 3.423.303 AED | 12.647 AED | 1.679.870 AED |
| 2035-06 | 3.445.329 AED | 12.680 AED | 1.679.870 AED |
| 2035-07 | 3.467.496 AED | 12.713 AED | 1.679.870 AED |
| 2035-08 | 3.489.806 AED | 12.747 AED | 1.679.870 AED |
| 2035-09 | 3.512.260 AED | 12.781 AED | 1.679.870 AED |
| 2035-10 | 3.534.858 AED | 12.814 AED | 1.679.870 AED |
| 2035-11 | 3.557.601 AED | 12.848 AED | 1.679.870 AED |
| 2035-12 | 3.580.491 AED | 12.882 AED | 1.679.870 AED |
| 2036-01 | 3.603.528 AED | 12.916 AED | 1.679.870 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 1.791.136 AED | 0 AED | 335.974 AED |
| 2027 | 1.934.427 AED | 0 AED | 503.961 AED |
| 2028 | 2.089.182 AED | 0 AED | 671.948 AED |
| 2029 | 2.256.316 AED | 93.069 AED | 1.679.870 AED |
| 2030 | 2.436.822 AED | 130.020 AED | 1.679.870 AED |
| 2031 | 2.631.767 AED | 134.228 AED | 1.679.870 AED |
| 2032 | 2.842.309 AED | 138.564 AED | 1.679.870 AED |
| 2033 | 3.069.694 AED | 143.030 AED | 1.679.870 AED |
| 2034 | 3.315.269 AED | 147.629 AED | 1.679.870 AED |
| 2035 | 3.580.491 AED | 152.367 AED | 1.679.870 AED |
Additional Acquisition Costs
| DLD fee (4%) | 67,195 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 71,395 AED |
Price Range:
From price: 3,180,412 AED
Sizes:
From sqft: 1,298 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 254,433.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 19,470 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,180,412 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 318,041 AED |
| 2026-02-02 | Until Handover | 10.0 | 318,041 AED |
| 2027-01-02 | Until Handover | 10.0 | 318,041 AED |
| 2028-01-02 | Until Handover | 10.0 | 318,041 AED |
| 2029-01-02 | Until Handover | 10.0 | 318,041 AED |
| 2029-03-31 | At Handover | 40.0 | 1,272,165 AED |
| 2029-07-02 | Until Handover | 10.0 | 318,041 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 636,082 AED |
| 2027 | 318,041 AED |
| 2028 | 318,041 AED |
| 2029 | 1,908,247 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 3.180.412 AED | 0 AED | 636.082 AED |
| 2026-03 | 3.200.874 AED | 0 AED | 636.082 AED |
| 2026-04 | 3.221.469 AED | 0 AED | 636.082 AED |
| 2026-05 | 3.242.196 AED | 0 AED | 636.082 AED |
| 2026-06 | 3.263.056 AED | 0 AED | 636.082 AED |
| 2026-07 | 3.284.051 AED | 0 AED | 636.082 AED |
| 2026-08 | 3.305.181 AED | 0 AED | 636.082 AED |
| 2026-09 | 3.326.446 AED | 0 AED | 636.082 AED |
| 2026-10 | 3.347.849 AED | 0 AED | 636.082 AED |
| 2026-11 | 3.369.389 AED | 0 AED | 636.082 AED |
| 2026-12 | 3.391.068 AED | 0 AED | 636.082 AED |
| 2027-01 | 3.412.886 AED | 0 AED | 954.123 AED |
| 2027-02 | 3.434.844 AED | 0 AED | 954.123 AED |
| 2027-03 | 3.456.944 AED | 0 AED | 954.123 AED |
| 2027-04 | 3.479.186 AED | 0 AED | 954.123 AED |
| 2027-05 | 3.501.572 AED | 0 AED | 954.123 AED |
| 2027-06 | 3.524.101 AED | 0 AED | 954.123 AED |
| 2027-07 | 3.546.775 AED | 0 AED | 954.123 AED |
| 2027-08 | 3.569.595 AED | 0 AED | 954.123 AED |
| 2027-09 | 3.592.562 AED | 0 AED | 954.123 AED |
| 2027-10 | 3.615.677 AED | 0 AED | 954.123 AED |
| 2027-11 | 3.638.940 AED | 0 AED | 954.123 AED |
| 2027-12 | 3.662.353 AED | 0 AED | 954.123 AED |
| 2028-01 | 3.685.917 AED | 0 AED | 1.272.164 AED |
| 2028-02 | 3.709.632 AED | 0 AED | 1.272.164 AED |
| 2028-03 | 3.733.500 AED | 0 AED | 1.272.164 AED |
| 2028-04 | 3.757.521 AED | 0 AED | 1.272.164 AED |
| 2028-05 | 3.781.697 AED | 0 AED | 1.272.164 AED |
| 2028-06 | 3.806.029 AED | 0 AED | 1.272.164 AED |
| 2028-07 | 3.830.517 AED | 0 AED | 1.272.164 AED |
| 2028-08 | 3.855.163 AED | 0 AED | 1.272.164 AED |
| 2028-09 | 3.879.967 AED | 0 AED | 1.272.164 AED |
| 2028-10 | 3.904.931 AED | 0 AED | 1.272.164 AED |
| 2028-11 | 3.930.055 AED | 0 AED | 1.272.164 AED |
| 2028-12 | 3.955.341 AED | 0 AED | 1.272.164 AED |
| 2029-01 | 3.980.790 AED | 0 AED | 1.590.206 AED |
| 2029-02 | 4.006.403 AED | 0 AED | 1.590.206 AED |
| 2029-03 | 4.032.180 AED | 0 AED | 2.862.370 AED |
| 2029-04 | 4.058.123 AED | 19.580 AED | 2.862.370 AED |
| 2029-05 | 4.084.233 AED | 19.580 AED | 2.862.370 AED |
| 2029-06 | 4.110.511 AED | 19.580 AED | 2.862.370 AED |
| 2029-07 | 4.136.958 AED | 19.580 AED | 3.180.412 AED |
| 2029-08 | 4.163.576 AED | 19.580 AED | 3.180.412 AED |
| 2029-09 | 4.190.364 AED | 19.580 AED | 3.180.412 AED |
| 2029-10 | 4.217.325 AED | 19.580 AED | 3.180.412 AED |
| 2029-11 | 4.244.460 AED | 19.580 AED | 3.180.412 AED |
| 2029-12 | 4.271.769 AED | 19.580 AED | 3.180.412 AED |
| 2030-01 | 4.299.253 AED | 20.216 AED | 3.180.412 AED |
| 2030-02 | 4.326.915 AED | 20.270 AED | 3.180.412 AED |
| 2030-03 | 4.354.754 AED | 20.324 AED | 3.180.412 AED |
| 2030-04 | 4.382.773 AED | 20.378 AED | 3.180.412 AED |
| 2030-05 | 4.410.972 AED | 20.432 AED | 3.180.412 AED |
| 2030-06 | 4.439.352 AED | 20.486 AED | 3.180.412 AED |
| 2030-07 | 4.467.915 AED | 20.541 AED | 3.180.412 AED |
| 2030-08 | 4.496.662 AED | 20.596 AED | 3.180.412 AED |
| 2030-09 | 4.525.594 AED | 20.650 AED | 3.180.412 AED |
| 2030-10 | 4.554.711 AED | 20.705 AED | 3.180.412 AED |
| 2030-11 | 4.584.017 AED | 20.760 AED | 3.180.412 AED |
| 2030-12 | 4.613.510 AED | 20.816 AED | 3.180.412 AED |
| 2031-01 | 4.643.194 AED | 20.871 AED | 3.180.412 AED |
| 2031-02 | 4.673.068 AED | 20.926 AED | 3.180.412 AED |
| 2031-03 | 4.703.135 AED | 20.982 AED | 3.180.412 AED |
| 2031-04 | 4.733.395 AED | 21.038 AED | 3.180.412 AED |
| 2031-05 | 4.763.850 AED | 21.094 AED | 3.180.412 AED |
| 2031-06 | 4.794.500 AED | 21.150 AED | 3.180.412 AED |
| 2031-07 | 4.825.348 AED | 21.206 AED | 3.180.412 AED |
| 2031-08 | 4.856.395 AED | 21.262 AED | 3.180.412 AED |
| 2031-09 | 4.887.641 AED | 21.319 AED | 3.180.412 AED |
| 2031-10 | 4.919.088 AED | 21.375 AED | 3.180.412 AED |
| 2031-11 | 4.950.738 AED | 21.432 AED | 3.180.412 AED |
| 2031-12 | 4.982.591 AED | 21.489 AED | 3.180.412 AED |
| 2032-01 | 5.014.649 AED | 21.546 AED | 3.180.412 AED |
| 2032-02 | 5.046.914 AED | 21.603 AED | 3.180.412 AED |
| 2032-03 | 5.079.386 AED | 21.660 AED | 3.180.412 AED |
| 2032-04 | 5.112.067 AED | 21.718 AED | 3.180.412 AED |
| 2032-05 | 5.144.958 AED | 21.775 AED | 3.180.412 AED |
| 2032-06 | 5.178.061 AED | 21.833 AED | 3.180.412 AED |
| 2032-07 | 5.211.376 AED | 21.891 AED | 3.180.412 AED |
| 2032-08 | 5.244.907 AED | 21.949 AED | 3.180.412 AED |
| 2032-09 | 5.278.652 AED | 22.007 AED | 3.180.412 AED |
| 2032-10 | 5.312.615 AED | 22.065 AED | 3.180.412 AED |
| 2032-11 | 5.346.797 AED | 22.124 AED | 3.180.412 AED |
| 2032-12 | 5.381.198 AED | 22.182 AED | 3.180.412 AED |
| 2033-01 | 5.415.821 AED | 22.241 AED | 3.180.412 AED |
| 2033-02 | 5.450.667 AED | 22.300 AED | 3.180.412 AED |
| 2033-03 | 5.485.737 AED | 22.359 AED | 3.180.412 AED |
| 2033-04 | 5.521.032 AED | 22.418 AED | 3.180.412 AED |
| 2033-05 | 5.556.554 AED | 22.477 AED | 3.180.412 AED |
| 2033-06 | 5.592.305 AED | 22.537 AED | 3.180.412 AED |
| 2033-07 | 5.628.287 AED | 22.596 AED | 3.180.412 AED |
| 2033-08 | 5.664.499 AED | 22.656 AED | 3.180.412 AED |
| 2033-09 | 5.700.945 AED | 22.716 AED | 3.180.412 AED |
| 2033-10 | 5.737.625 AED | 22.776 AED | 3.180.412 AED |
| 2033-11 | 5.774.541 AED | 22.836 AED | 3.180.412 AED |
| 2033-12 | 5.811.694 AED | 22.896 AED | 3.180.412 AED |
| 2034-01 | 5.849.087 AED | 22.957 AED | 3.180.412 AED |
| 2034-02 | 5.886.720 AED | 23.017 AED | 3.180.412 AED |
| 2034-03 | 5.924.595 AED | 23.078 AED | 3.180.412 AED |
| 2034-04 | 5.962.715 AED | 23.139 AED | 3.180.412 AED |
| 2034-05 | 6.001.079 AED | 23.200 AED | 3.180.412 AED |
| 2034-06 | 6.039.690 AED | 23.261 AED | 3.180.412 AED |
| 2034-07 | 6.078.549 AED | 23.323 AED | 3.180.412 AED |
| 2034-08 | 6.117.659 AED | 23.384 AED | 3.180.412 AED |
| 2034-09 | 6.157.020 AED | 23.446 AED | 3.180.412 AED |
| 2034-10 | 6.196.635 AED | 23.508 AED | 3.180.412 AED |
| 2034-11 | 6.236.504 AED | 23.570 AED | 3.180.412 AED |
| 2034-12 | 6.276.630 AED | 23.632 AED | 3.180.412 AED |
| 2035-01 | 6.317.014 AED | 23.694 AED | 3.180.412 AED |
| 2035-02 | 6.357.658 AED | 23.757 AED | 3.180.412 AED |
| 2035-03 | 6.398.563 AED | 23.819 AED | 3.180.412 AED |
| 2035-04 | 6.439.732 AED | 23.882 AED | 3.180.412 AED |
| 2035-05 | 6.481.165 AED | 23.945 AED | 3.180.412 AED |
| 2035-06 | 6.522.865 AED | 24.008 AED | 3.180.412 AED |
| 2035-07 | 6.564.833 AED | 24.071 AED | 3.180.412 AED |
| 2035-08 | 6.607.072 AED | 24.135 AED | 3.180.412 AED |
| 2035-09 | 6.649.582 AED | 24.198 AED | 3.180.412 AED |
| 2035-10 | 6.692.366 AED | 24.262 AED | 3.180.412 AED |
| 2035-11 | 6.735.424 AED | 24.326 AED | 3.180.412 AED |
| 2035-12 | 6.778.760 AED | 24.390 AED | 3.180.412 AED |
| 2036-01 | 6.822.375 AED | 24.454 AED | 3.180.412 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 3.391.068 AED | 0 AED | 636.082 AED |
| 2027 | 3.662.353 AED | 0 AED | 954.123 AED |
| 2028 | 3.955.341 AED | 0 AED | 1.272.164 AED |
| 2029 | 4.271.769 AED | 176.220 AED | 3.180.412 AED |
| 2030 | 4.613.510 AED | 246.174 AED | 3.180.412 AED |
| 2031 | 4.982.591 AED | 254.144 AED | 3.180.412 AED |
| 2032 | 5.381.198 AED | 262.353 AED | 3.180.412 AED |
| 2033 | 5.811.694 AED | 270.808 AED | 3.180.412 AED |
| 2034 | 6.276.630 AED | 279.515 AED | 3.180.412 AED |
| 2035 | 6.778.760 AED | 288.487 AED | 3.180.412 AED |
Additional Acquisition Costs
| DLD fee (4%) | 127,216 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 131,416 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.