Project details:
Pierside 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: 1,345,887 AED
Sizes:
From sqft: 544 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 107,671.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 8,160 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,345,887 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 134,589 AED |
| 2026-02-02 | Until Handover | 10.0 | 134,589 AED |
| 2027-01-02 | Until Handover | 10.0 | 134,589 AED |
| 2028-01-02 | Until Handover | 10.0 | 134,589 AED |
| 2029-01-02 | Until Handover | 10.0 | 134,589 AED |
| 2029-03-31 | At Handover | 40.0 | 538,355 AED |
| 2029-07-02 | Until Handover | 10.0 | 134,589 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 269,177 AED |
| 2027 | 134,589 AED |
| 2028 | 134,589 AED |
| 2029 | 807,532 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 1.345.887 AED | 0 AED | 269.177 AED |
| 2026-03 | 1.354.546 AED | 0 AED | 269.177 AED |
| 2026-04 | 1.363.261 AED | 0 AED | 269.177 AED |
| 2026-05 | 1.372.032 AED | 0 AED | 269.177 AED |
| 2026-06 | 1.380.860 AED | 0 AED | 269.177 AED |
| 2026-07 | 1.389.745 AED | 0 AED | 269.177 AED |
| 2026-08 | 1.398.686 AED | 0 AED | 269.177 AED |
| 2026-09 | 1.407.685 AED | 0 AED | 269.177 AED |
| 2026-10 | 1.416.743 AED | 0 AED | 269.177 AED |
| 2026-11 | 1.425.858 AED | 0 AED | 269.177 AED |
| 2026-12 | 1.435.032 AED | 0 AED | 269.177 AED |
| 2027-01 | 1.444.265 AED | 0 AED | 403.766 AED |
| 2027-02 | 1.453.557 AED | 0 AED | 403.766 AED |
| 2027-03 | 1.462.910 AED | 0 AED | 403.766 AED |
| 2027-04 | 1.472.322 AED | 0 AED | 403.766 AED |
| 2027-05 | 1.481.795 AED | 0 AED | 403.766 AED |
| 2027-06 | 1.491.329 AED | 0 AED | 403.766 AED |
| 2027-07 | 1.500.924 AED | 0 AED | 403.766 AED |
| 2027-08 | 1.510.581 AED | 0 AED | 403.766 AED |
| 2027-09 | 1.520.300 AED | 0 AED | 403.766 AED |
| 2027-10 | 1.530.082 AED | 0 AED | 403.766 AED |
| 2027-11 | 1.539.927 AED | 0 AED | 403.766 AED |
| 2027-12 | 1.549.835 AED | 0 AED | 403.766 AED |
| 2028-01 | 1.559.806 AED | 0 AED | 538.354 AED |
| 2028-02 | 1.569.842 AED | 0 AED | 538.354 AED |
| 2028-03 | 1.579.943 AED | 0 AED | 538.354 AED |
| 2028-04 | 1.590.108 AED | 0 AED | 538.354 AED |
| 2028-05 | 1.600.339 AED | 0 AED | 538.354 AED |
| 2028-06 | 1.610.635 AED | 0 AED | 538.354 AED |
| 2028-07 | 1.620.998 AED | 0 AED | 538.354 AED |
| 2028-08 | 1.631.428 AED | 0 AED | 538.354 AED |
| 2028-09 | 1.641.924 AED | 0 AED | 538.354 AED |
| 2028-10 | 1.652.489 AED | 0 AED | 538.354 AED |
| 2028-11 | 1.663.121 AED | 0 AED | 538.354 AED |
| 2028-12 | 1.673.821 AED | 0 AED | 538.354 AED |
| 2029-01 | 1.684.591 AED | 0 AED | 672.943 AED |
| 2029-02 | 1.695.430 AED | 0 AED | 672.943 AED |
| 2029-03 | 1.706.338 AED | 0 AED | 1.211.298 AED |
| 2029-04 | 1.717.317 AED | 8.292 AED | 1.211.298 AED |
| 2029-05 | 1.728.366 AED | 8.292 AED | 1.211.298 AED |
| 2029-06 | 1.739.486 AED | 8.292 AED | 1.211.298 AED |
| 2029-07 | 1.750.678 AED | 8.292 AED | 1.345.887 AED |
| 2029-08 | 1.761.942 AED | 8.292 AED | 1.345.887 AED |
| 2029-09 | 1.773.278 AED | 8.292 AED | 1.345.887 AED |
| 2029-10 | 1.784.688 AED | 8.292 AED | 1.345.887 AED |
| 2029-11 | 1.796.171 AED | 8.292 AED | 1.345.887 AED |
| 2029-12 | 1.807.727 AED | 8.292 AED | 1.345.887 AED |
| 2030-01 | 1.819.358 AED | 8.561 AED | 1.345.887 AED |
| 2030-02 | 1.831.064 AED | 8.584 AED | 1.345.887 AED |
| 2030-03 | 1.842.845 AED | 8.607 AED | 1.345.887 AED |
| 2030-04 | 1.854.702 AED | 8.630 AED | 1.345.887 AED |
| 2030-05 | 1.866.635 AED | 8.653 AED | 1.345.887 AED |
| 2030-06 | 1.878.645 AED | 8.676 AED | 1.345.887 AED |
| 2030-07 | 1.890.732 AED | 8.699 AED | 1.345.887 AED |
| 2030-08 | 1.902.897 AED | 8.722 AED | 1.345.887 AED |
| 2030-09 | 1.915.141 AED | 8.745 AED | 1.345.887 AED |
| 2030-10 | 1.927.463 AED | 8.768 AED | 1.345.887 AED |
| 2030-11 | 1.939.864 AED | 8.792 AED | 1.345.887 AED |
| 2030-12 | 1.952.345 AED | 8.815 AED | 1.345.887 AED |
| 2031-01 | 1.964.907 AED | 8.839 AED | 1.345.887 AED |
| 2031-02 | 1.977.549 AED | 8.862 AED | 1.345.887 AED |
| 2031-03 | 1.990.273 AED | 8.886 AED | 1.345.887 AED |
| 2031-04 | 2.003.078 AED | 8.909 AED | 1.345.887 AED |
| 2031-05 | 2.015.966 AED | 8.933 AED | 1.345.887 AED |
| 2031-06 | 2.028.937 AED | 8.956 AED | 1.345.887 AED |
| 2031-07 | 2.041.991 AED | 8.980 AED | 1.345.887 AED |
| 2031-08 | 2.055.129 AED | 9.004 AED | 1.345.887 AED |
| 2031-09 | 2.068.352 AED | 9.028 AED | 1.345.887 AED |
| 2031-10 | 2.081.660 AED | 9.052 AED | 1.345.887 AED |
| 2031-11 | 2.095.053 AED | 9.076 AED | 1.345.887 AED |
| 2031-12 | 2.108.533 AED | 9.100 AED | 1.345.887 AED |
| 2032-01 | 2.122.099 AED | 9.124 AED | 1.345.887 AED |
| 2032-02 | 2.135.753 AED | 9.148 AED | 1.345.887 AED |
| 2032-03 | 2.149.495 AED | 9.173 AED | 1.345.887 AED |
| 2032-04 | 2.163.324 AED | 9.197 AED | 1.345.887 AED |
| 2032-05 | 2.177.243 AED | 9.221 AED | 1.345.887 AED |
| 2032-06 | 2.191.252 AED | 9.246 AED | 1.345.887 AED |
| 2032-07 | 2.205.350 AED | 9.270 AED | 1.345.887 AED |
| 2032-08 | 2.219.540 AED | 9.295 AED | 1.345.887 AED |
| 2032-09 | 2.233.820 AED | 9.319 AED | 1.345.887 AED |
| 2032-10 | 2.248.193 AED | 9.344 AED | 1.345.887 AED |
| 2032-11 | 2.262.658 AED | 9.369 AED | 1.345.887 AED |
| 2032-12 | 2.277.216 AED | 9.393 AED | 1.345.887 AED |
| 2033-01 | 2.291.867 AED | 9.418 AED | 1.345.887 AED |
| 2033-02 | 2.306.613 AED | 9.443 AED | 1.345.887 AED |
| 2033-03 | 2.321.454 AED | 9.468 AED | 1.345.887 AED |
| 2033-04 | 2.336.390 AED | 9.493 AED | 1.345.887 AED |
| 2033-05 | 2.351.423 AED | 9.518 AED | 1.345.887 AED |
| 2033-06 | 2.366.552 AED | 9.543 AED | 1.345.887 AED |
| 2033-07 | 2.381.778 AED | 9.569 AED | 1.345.887 AED |
| 2033-08 | 2.397.103 AED | 9.594 AED | 1.345.887 AED |
| 2033-09 | 2.412.526 AED | 9.619 AED | 1.345.887 AED |
| 2033-10 | 2.428.048 AED | 9.645 AED | 1.345.887 AED |
| 2033-11 | 2.443.670 AED | 9.670 AED | 1.345.887 AED |
| 2033-12 | 2.459.393 AED | 9.696 AED | 1.345.887 AED |
| 2034-01 | 2.475.217 AED | 9.721 AED | 1.345.887 AED |
| 2034-02 | 2.491.142 AED | 9.747 AED | 1.345.887 AED |
| 2034-03 | 2.507.170 AED | 9.773 AED | 1.345.887 AED |
| 2034-04 | 2.523.302 AED | 9.798 AED | 1.345.887 AED |
| 2034-05 | 2.539.537 AED | 9.824 AED | 1.345.887 AED |
| 2034-06 | 2.555.876 AED | 9.850 AED | 1.345.887 AED |
| 2034-07 | 2.572.321 AED | 9.876 AED | 1.345.887 AED |
| 2034-08 | 2.588.871 AED | 9.902 AED | 1.345.887 AED |
| 2034-09 | 2.605.528 AED | 9.928 AED | 1.345.887 AED |
| 2034-10 | 2.622.292 AED | 9.954 AED | 1.345.887 AED |
| 2034-11 | 2.639.164 AED | 9.981 AED | 1.345.887 AED |
| 2034-12 | 2.656.144 AED | 10.007 AED | 1.345.887 AED |
| 2035-01 | 2.673.234 AED | 10.033 AED | 1.345.887 AED |
| 2035-02 | 2.690.434 AED | 10.060 AED | 1.345.887 AED |
| 2035-03 | 2.707.744 AED | 10.086 AED | 1.345.887 AED |
| 2035-04 | 2.725.166 AED | 10.113 AED | 1.345.887 AED |
| 2035-05 | 2.742.700 AED | 10.139 AED | 1.345.887 AED |
| 2035-06 | 2.760.346 AED | 10.166 AED | 1.345.887 AED |
| 2035-07 | 2.778.106 AED | 10.193 AED | 1.345.887 AED |
| 2035-08 | 2.795.981 AED | 10.220 AED | 1.345.887 AED |
| 2035-09 | 2.813.970 AED | 10.246 AED | 1.345.887 AED |
| 2035-10 | 2.832.075 AED | 10.273 AED | 1.345.887 AED |
| 2035-11 | 2.850.297 AED | 10.300 AED | 1.345.887 AED |
| 2035-12 | 2.868.636 AED | 10.327 AED | 1.345.887 AED |
| 2036-01 | 2.887.093 AED | 10.355 AED | 1.345.887 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 1.435.032 AED | 0 AED | 269.177 AED |
| 2027 | 1.549.835 AED | 0 AED | 403.766 AED |
| 2028 | 1.673.821 AED | 0 AED | 538.354 AED |
| 2029 | 1.807.727 AED | 74.628 AED | 1.345.887 AED |
| 2030 | 1.952.345 AED | 104.252 AED | 1.345.887 AED |
| 2031 | 2.108.533 AED | 107.625 AED | 1.345.887 AED |
| 2032 | 2.277.216 AED | 111.099 AED | 1.345.887 AED |
| 2033 | 2.459.393 AED | 114.676 AED | 1.345.887 AED |
| 2034 | 2.656.144 AED | 118.361 AED | 1.345.887 AED |
| 2035 | 2.868.636 AED | 122.156 AED | 1.345.887 AED |
Additional Acquisition Costs
| DLD fee (4%) | 53,835 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 58,035 AED |
Price Range:
From price: 1,677,232 AED
Sizes:
From sqft: 685 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 134,179.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 10,275 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,677,232 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 167,723 AED |
| 2026-02-02 | Until Handover | 10.0 | 167,723 AED |
| 2027-01-02 | Until Handover | 10.0 | 167,723 AED |
| 2028-01-02 | Until Handover | 10.0 | 167,723 AED |
| 2029-01-02 | Until Handover | 10.0 | 167,723 AED |
| 2029-03-31 | At Handover | 40.0 | 670,893 AED |
| 2029-07-02 | Until Handover | 10.0 | 167,723 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 335,446 AED |
| 2027 | 167,723 AED |
| 2028 | 167,723 AED |
| 2029 | 1,006,339 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 1.677.232 AED | 0 AED | 335.446 AED |
| 2026-03 | 1.688.023 AED | 0 AED | 335.446 AED |
| 2026-04 | 1.698.884 AED | 0 AED | 335.446 AED |
| 2026-05 | 1.709.814 AED | 0 AED | 335.446 AED |
| 2026-06 | 1.720.815 AED | 0 AED | 335.446 AED |
| 2026-07 | 1.731.887 AED | 0 AED | 335.446 AED |
| 2026-08 | 1.743.030 AED | 0 AED | 335.446 AED |
| 2026-09 | 1.754.245 AED | 0 AED | 335.446 AED |
| 2026-10 | 1.765.532 AED | 0 AED | 335.446 AED |
| 2026-11 | 1.776.891 AED | 0 AED | 335.446 AED |
| 2026-12 | 1.788.324 AED | 0 AED | 335.446 AED |
| 2027-01 | 1.799.830 AED | 0 AED | 503.169 AED |
| 2027-02 | 1.811.410 AED | 0 AED | 503.169 AED |
| 2027-03 | 1.823.065 AED | 0 AED | 503.169 AED |
| 2027-04 | 1.834.794 AED | 0 AED | 503.169 AED |
| 2027-05 | 1.846.600 AED | 0 AED | 503.169 AED |
| 2027-06 | 1.858.481 AED | 0 AED | 503.169 AED |
| 2027-07 | 1.870.438 AED | 0 AED | 503.169 AED |
| 2027-08 | 1.882.473 AED | 0 AED | 503.169 AED |
| 2027-09 | 1.894.584 AED | 0 AED | 503.169 AED |
| 2027-10 | 1.906.774 AED | 0 AED | 503.169 AED |
| 2027-11 | 1.919.043 AED | 0 AED | 503.169 AED |
| 2027-12 | 1.931.390 AED | 0 AED | 503.169 AED |
| 2028-01 | 1.943.816 AED | 0 AED | 670.892 AED |
| 2028-02 | 1.956.323 AED | 0 AED | 670.892 AED |
| 2028-03 | 1.968.910 AED | 0 AED | 670.892 AED |
| 2028-04 | 1.981.578 AED | 0 AED | 670.892 AED |
| 2028-05 | 1.994.328 AED | 0 AED | 670.892 AED |
| 2028-06 | 2.007.159 AED | 0 AED | 670.892 AED |
| 2028-07 | 2.020.073 AED | 0 AED | 670.892 AED |
| 2028-08 | 2.033.070 AED | 0 AED | 670.892 AED |
| 2028-09 | 2.046.151 AED | 0 AED | 670.892 AED |
| 2028-10 | 2.059.316 AED | 0 AED | 670.892 AED |
| 2028-11 | 2.072.566 AED | 0 AED | 670.892 AED |
| 2028-12 | 2.085.901 AED | 0 AED | 670.892 AED |
| 2029-01 | 2.099.322 AED | 0 AED | 838.616 AED |
| 2029-02 | 2.112.829 AED | 0 AED | 838.616 AED |
| 2029-03 | 2.126.423 AED | 0 AED | 1.509.508 AED |
| 2029-04 | 2.140.104 AED | 10.325 AED | 1.509.508 AED |
| 2029-05 | 2.153.874 AED | 10.325 AED | 1.509.508 AED |
| 2029-06 | 2.167.732 AED | 10.325 AED | 1.509.508 AED |
| 2029-07 | 2.181.679 AED | 10.325 AED | 1.677.232 AED |
| 2029-08 | 2.195.716 AED | 10.325 AED | 1.677.232 AED |
| 2029-09 | 2.209.843 AED | 10.325 AED | 1.677.232 AED |
| 2029-10 | 2.224.062 AED | 10.325 AED | 1.677.232 AED |
| 2029-11 | 2.238.371 AED | 10.325 AED | 1.677.232 AED |
| 2029-12 | 2.252.773 AED | 10.325 AED | 1.677.232 AED |
| 2030-01 | 2.267.267 AED | 10.660 AED | 1.677.232 AED |
| 2030-02 | 2.281.855 AED | 10.689 AED | 1.677.232 AED |
| 2030-03 | 2.296.537 AED | 10.717 AED | 1.677.232 AED |
| 2030-04 | 2.311.313 AED | 10.746 AED | 1.677.232 AED |
| 2030-05 | 2.326.184 AED | 10.774 AED | 1.677.232 AED |
| 2030-06 | 2.341.150 AED | 10.803 AED | 1.677.232 AED |
| 2030-07 | 2.356.213 AED | 10.832 AED | 1.677.232 AED |
| 2030-08 | 2.371.373 AED | 10.861 AED | 1.677.232 AED |
| 2030-09 | 2.386.631 AED | 10.889 AED | 1.677.232 AED |
| 2030-10 | 2.401.987 AED | 10.918 AED | 1.677.232 AED |
| 2030-11 | 2.417.441 AED | 10.947 AED | 1.677.232 AED |
| 2030-12 | 2.432.995 AED | 10.977 AED | 1.677.232 AED |
| 2031-01 | 2.448.649 AED | 11.006 AED | 1.677.232 AED |
| 2031-02 | 2.464.404 AED | 11.035 AED | 1.677.232 AED |
| 2031-03 | 2.480.260 AED | 11.064 AED | 1.677.232 AED |
| 2031-04 | 2.496.218 AED | 11.094 AED | 1.677.232 AED |
| 2031-05 | 2.512.278 AED | 11.123 AED | 1.677.232 AED |
| 2031-06 | 2.528.443 AED | 11.153 AED | 1.677.232 AED |
| 2031-07 | 2.544.711 AED | 11.182 AED | 1.677.232 AED |
| 2031-08 | 2.561.083 AED | 11.212 AED | 1.677.232 AED |
| 2031-09 | 2.577.561 AED | 11.242 AED | 1.677.232 AED |
| 2031-10 | 2.594.146 AED | 11.272 AED | 1.677.232 AED |
| 2031-11 | 2.610.836 AED | 11.302 AED | 1.677.232 AED |
| 2031-12 | 2.627.635 AED | 11.332 AED | 1.677.232 AED |
| 2032-01 | 2.644.541 AED | 11.362 AED | 1.677.232 AED |
| 2032-02 | 2.661.556 AED | 11.392 AED | 1.677.232 AED |
| 2032-03 | 2.678.680 AED | 11.422 AED | 1.677.232 AED |
| 2032-04 | 2.695.915 AED | 11.452 AED | 1.677.232 AED |
| 2032-05 | 2.713.261 AED | 11.483 AED | 1.677.232 AED |
| 2032-06 | 2.730.718 AED | 11.513 AED | 1.677.232 AED |
| 2032-07 | 2.748.287 AED | 11.544 AED | 1.677.232 AED |
| 2032-08 | 2.765.970 AED | 11.574 AED | 1.677.232 AED |
| 2032-09 | 2.783.766 AED | 11.605 AED | 1.677.232 AED |
| 2032-10 | 2.801.677 AED | 11.636 AED | 1.677.232 AED |
| 2032-11 | 2.819.703 AED | 11.666 AED | 1.677.232 AED |
| 2032-12 | 2.837.845 AED | 11.697 AED | 1.677.232 AED |
| 2033-01 | 2.856.104 AED | 11.728 AED | 1.677.232 AED |
| 2033-02 | 2.874.480 AED | 11.759 AED | 1.677.232 AED |
| 2033-03 | 2.892.975 AED | 11.790 AED | 1.677.232 AED |
| 2033-04 | 2.911.588 AED | 11.822 AED | 1.677.232 AED |
| 2033-05 | 2.930.322 AED | 11.853 AED | 1.677.232 AED |
| 2033-06 | 2.949.175 AED | 11.884 AED | 1.677.232 AED |
| 2033-07 | 2.968.151 AED | 11.916 AED | 1.677.232 AED |
| 2033-08 | 2.987.248 AED | 11.947 AED | 1.677.232 AED |
| 2033-09 | 3.006.468 AED | 11.979 AED | 1.677.232 AED |
| 2033-10 | 3.025.811 AED | 12.010 AED | 1.677.232 AED |
| 2033-11 | 3.045.280 AED | 12.042 AED | 1.677.232 AED |
| 2033-12 | 3.064.873 AED | 12.074 AED | 1.677.232 AED |
| 2034-01 | 3.084.593 AED | 12.106 AED | 1.677.232 AED |
| 2034-02 | 3.104.439 AED | 12.138 AED | 1.677.232 AED |
| 2034-03 | 3.124.413 AED | 12.170 AED | 1.677.232 AED |
| 2034-04 | 3.144.516 AED | 12.202 AED | 1.677.232 AED |
| 2034-05 | 3.164.747 AED | 12.234 AED | 1.677.232 AED |
| 2034-06 | 3.185.109 AED | 12.266 AED | 1.677.232 AED |
| 2034-07 | 3.205.603 AED | 12.299 AED | 1.677.232 AED |
| 2034-08 | 3.226.228 AED | 12.331 AED | 1.677.232 AED |
| 2034-09 | 3.246.985 AED | 12.364 AED | 1.677.232 AED |
| 2034-10 | 3.267.876 AED | 12.396 AED | 1.677.232 AED |
| 2034-11 | 3.288.902 AED | 12.429 AED | 1.677.232 AED |
| 2034-12 | 3.310.063 AED | 12.462 AED | 1.677.232 AED |
| 2035-01 | 3.331.360 AED | 12.495 AED | 1.677.232 AED |
| 2035-02 | 3.352.794 AED | 12.528 AED | 1.677.232 AED |
| 2035-03 | 3.374.366 AED | 12.561 AED | 1.677.232 AED |
| 2035-04 | 3.396.077 AED | 12.594 AED | 1.677.232 AED |
| 2035-05 | 3.417.927 AED | 12.627 AED | 1.677.232 AED |
| 2035-06 | 3.439.918 AED | 12.660 AED | 1.677.232 AED |
| 2035-07 | 3.462.051 AED | 12.693 AED | 1.677.232 AED |
| 2035-08 | 3.484.326 AED | 12.727 AED | 1.677.232 AED |
| 2035-09 | 3.506.744 AED | 12.760 AED | 1.677.232 AED |
| 2035-10 | 3.529.307 AED | 12.794 AED | 1.677.232 AED |
| 2035-11 | 3.552.014 AED | 12.828 AED | 1.677.232 AED |
| 2035-12 | 3.574.868 AED | 12.861 AED | 1.677.232 AED |
| 2036-01 | 3.597.869 AED | 12.895 AED | 1.677.232 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 1.788.324 AED | 0 AED | 335.446 AED |
| 2027 | 1.931.390 AED | 0 AED | 503.169 AED |
| 2028 | 2.085.901 AED | 0 AED | 670.892 AED |
| 2029 | 2.252.773 AED | 92.925 AED | 1.677.232 AED |
| 2030 | 2.432.995 AED | 129.813 AED | 1.677.232 AED |
| 2031 | 2.627.635 AED | 134.017 AED | 1.677.232 AED |
| 2032 | 2.837.845 AED | 138.346 AED | 1.677.232 AED |
| 2033 | 3.064.873 AED | 142.804 AED | 1.677.232 AED |
| 2034 | 3.310.063 AED | 147.397 AED | 1.677.232 AED |
| 2035 | 3.574.868 AED | 152.128 AED | 1.677.232 AED |
Additional Acquisition Costs
| DLD fee (4%) | 67,089 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 71,289 AED |
Price Range:
From price: 3,476,302 AED
Sizes:
From sqft: 1,419 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 278,104.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 21,285 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,476,302 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 347,630 AED |
| 2026-02-02 | Until Handover | 10.0 | 347,630 AED |
| 2027-01-02 | Until Handover | 10.0 | 347,630 AED |
| 2028-01-02 | Until Handover | 10.0 | 347,630 AED |
| 2029-01-02 | Until Handover | 10.0 | 347,630 AED |
| 2029-03-31 | At Handover | 40.0 | 1,390,521 AED |
| 2029-07-02 | Until Handover | 10.0 | 347,630 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 695,260 AED |
| 2027 | 347,630 AED |
| 2028 | 347,630 AED |
| 2029 | 2,085,781 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 3.476.302 AED | 0 AED | 695.260 AED |
| 2026-03 | 3.498.668 AED | 0 AED | 695.260 AED |
| 2026-04 | 3.521.179 AED | 0 AED | 695.260 AED |
| 2026-05 | 3.543.834 AED | 0 AED | 695.260 AED |
| 2026-06 | 3.566.635 AED | 0 AED | 695.260 AED |
| 2026-07 | 3.589.583 AED | 0 AED | 695.260 AED |
| 2026-08 | 3.612.679 AED | 0 AED | 695.260 AED |
| 2026-09 | 3.635.923 AED | 0 AED | 695.260 AED |
| 2026-10 | 3.659.316 AED | 0 AED | 695.260 AED |
| 2026-11 | 3.682.860 AED | 0 AED | 695.260 AED |
| 2026-12 | 3.706.556 AED | 0 AED | 695.260 AED |
| 2027-01 | 3.730.404 AED | 0 AED | 1.042.890 AED |
| 2027-02 | 3.754.406 AED | 0 AED | 1.042.890 AED |
| 2027-03 | 3.778.562 AED | 0 AED | 1.042.890 AED |
| 2027-04 | 3.802.873 AED | 0 AED | 1.042.890 AED |
| 2027-05 | 3.827.341 AED | 0 AED | 1.042.890 AED |
| 2027-06 | 3.851.966 AED | 0 AED | 1.042.890 AED |
| 2027-07 | 3.876.750 AED | 0 AED | 1.042.890 AED |
| 2027-08 | 3.901.693 AED | 0 AED | 1.042.890 AED |
| 2027-09 | 3.926.796 AED | 0 AED | 1.042.890 AED |
| 2027-10 | 3.952.062 AED | 0 AED | 1.042.890 AED |
| 2027-11 | 3.977.489 AED | 0 AED | 1.042.890 AED |
| 2027-12 | 4.003.081 AED | 0 AED | 1.042.890 AED |
| 2028-01 | 4.028.836 AED | 0 AED | 1.390.520 AED |
| 2028-02 | 4.054.758 AED | 0 AED | 1.390.520 AED |
| 2028-03 | 4.080.847 AED | 0 AED | 1.390.520 AED |
| 2028-04 | 4.107.103 AED | 0 AED | 1.390.520 AED |
| 2028-05 | 4.133.528 AED | 0 AED | 1.390.520 AED |
| 2028-06 | 4.160.123 AED | 0 AED | 1.390.520 AED |
| 2028-07 | 4.186.890 AED | 0 AED | 1.390.520 AED |
| 2028-08 | 4.213.828 AED | 0 AED | 1.390.520 AED |
| 2028-09 | 4.240.940 AED | 0 AED | 1.390.520 AED |
| 2028-10 | 4.268.227 AED | 0 AED | 1.390.520 AED |
| 2028-11 | 4.295.688 AED | 0 AED | 1.390.520 AED |
| 2028-12 | 4.323.327 AED | 0 AED | 1.390.520 AED |
| 2029-01 | 4.351.143 AED | 0 AED | 1.738.151 AED |
| 2029-02 | 4.379.139 AED | 0 AED | 1.738.151 AED |
| 2029-03 | 4.407.314 AED | 0 AED | 3.128.671 AED |
| 2029-04 | 4.435.671 AED | 21.401 AED | 3.128.671 AED |
| 2029-05 | 4.464.210 AED | 21.401 AED | 3.128.671 AED |
| 2029-06 | 4.492.933 AED | 21.401 AED | 3.128.671 AED |
| 2029-07 | 4.521.841 AED | 21.401 AED | 3.476.302 AED |
| 2029-08 | 4.550.935 AED | 21.401 AED | 3.476.302 AED |
| 2029-09 | 4.580.215 AED | 21.401 AED | 3.476.302 AED |
| 2029-10 | 4.609.685 AED | 21.401 AED | 3.476.302 AED |
| 2029-11 | 4.639.344 AED | 21.401 AED | 3.476.302 AED |
| 2029-12 | 4.669.193 AED | 21.401 AED | 3.476.302 AED |
| 2030-01 | 4.699.235 AED | 22.096 AED | 3.476.302 AED |
| 2030-02 | 4.729.470 AED | 22.155 AED | 3.476.302 AED |
| 2030-03 | 4.759.900 AED | 22.214 AED | 3.476.302 AED |
| 2030-04 | 4.790.525 AED | 22.273 AED | 3.476.302 AED |
| 2030-05 | 4.821.347 AED | 22.333 AED | 3.476.302 AED |
| 2030-06 | 4.852.368 AED | 22.392 AED | 3.476.302 AED |
| 2030-07 | 4.883.588 AED | 22.452 AED | 3.476.302 AED |
| 2030-08 | 4.915.009 AED | 22.512 AED | 3.476.302 AED |
| 2030-09 | 4.946.633 AED | 22.571 AED | 3.476.302 AED |
| 2030-10 | 4.978.460 AED | 22.631 AED | 3.476.302 AED |
| 2030-11 | 5.010.491 AED | 22.692 AED | 3.476.302 AED |
| 2030-12 | 5.042.729 AED | 22.752 AED | 3.476.302 AED |
| 2031-01 | 5.075.174 AED | 22.812 AED | 3.476.302 AED |
| 2031-02 | 5.107.828 AED | 22.873 AED | 3.476.302 AED |
| 2031-03 | 5.140.692 AED | 22.934 AED | 3.476.302 AED |
| 2031-04 | 5.173.767 AED | 22.995 AED | 3.476.302 AED |
| 2031-05 | 5.207.055 AED | 23.056 AED | 3.476.302 AED |
| 2031-06 | 5.240.557 AED | 23.117 AED | 3.476.302 AED |
| 2031-07 | 5.274.275 AED | 23.179 AED | 3.476.302 AED |
| 2031-08 | 5.308.210 AED | 23.240 AED | 3.476.302 AED |
| 2031-09 | 5.342.363 AED | 23.302 AED | 3.476.302 AED |
| 2031-10 | 5.376.736 AED | 23.364 AED | 3.476.302 AED |
| 2031-11 | 5.411.330 AED | 23.426 AED | 3.476.302 AED |
| 2031-12 | 5.446.147 AED | 23.488 AED | 3.476.302 AED |
| 2032-01 | 5.481.188 AED | 23.550 AED | 3.476.302 AED |
| 2032-02 | 5.516.454 AED | 23.613 AED | 3.476.302 AED |
| 2032-03 | 5.551.947 AED | 23.675 AED | 3.476.302 AED |
| 2032-04 | 5.587.668 AED | 23.738 AED | 3.476.302 AED |
| 2032-05 | 5.623.620 AED | 23.801 AED | 3.476.302 AED |
| 2032-06 | 5.659.802 AED | 23.864 AED | 3.476.302 AED |
| 2032-07 | 5.696.217 AED | 23.927 AED | 3.476.302 AED |
| 2032-08 | 5.732.867 AED | 23.991 AED | 3.476.302 AED |
| 2032-09 | 5.769.753 AED | 24.054 AED | 3.476.302 AED |
| 2032-10 | 5.806.875 AED | 24.118 AED | 3.476.302 AED |
| 2032-11 | 5.844.237 AED | 24.182 AED | 3.476.302 AED |
| 2032-12 | 5.881.839 AED | 24.246 AED | 3.476.302 AED |
| 2033-01 | 5.919.683 AED | 24.310 AED | 3.476.302 AED |
| 2033-02 | 5.957.770 AED | 24.374 AED | 3.476.302 AED |
| 2033-03 | 5.996.103 AED | 24.439 AED | 3.476.302 AED |
| 2033-04 | 6.034.682 AED | 24.503 AED | 3.476.302 AED |
| 2033-05 | 6.073.509 AED | 24.568 AED | 3.476.302 AED |
| 2033-06 | 6.112.586 AED | 24.633 AED | 3.476.302 AED |
| 2033-07 | 6.151.915 AED | 24.698 AED | 3.476.302 AED |
| 2033-08 | 6.191.496 AED | 24.763 AED | 3.476.302 AED |
| 2033-09 | 6.231.333 AED | 24.829 AED | 3.476.302 AED |
| 2033-10 | 6.271.425 AED | 24.895 AED | 3.476.302 AED |
| 2033-11 | 6.311.776 AED | 24.960 AED | 3.476.302 AED |
| 2033-12 | 6.352.386 AED | 25.026 AED | 3.476.302 AED |
| 2034-01 | 6.393.257 AED | 25.092 AED | 3.476.302 AED |
| 2034-02 | 6.434.392 AED | 25.159 AED | 3.476.302 AED |
| 2034-03 | 6.475.791 AED | 25.225 AED | 3.476.302 AED |
| 2034-04 | 6.517.456 AED | 25.292 AED | 3.476.302 AED |
| 2034-05 | 6.559.390 AED | 25.358 AED | 3.476.302 AED |
| 2034-06 | 6.601.593 AED | 25.425 AED | 3.476.302 AED |
| 2034-07 | 6.644.068 AED | 25.492 AED | 3.476.302 AED |
| 2034-08 | 6.686.816 AED | 25.560 AED | 3.476.302 AED |
| 2034-09 | 6.729.839 AED | 25.627 AED | 3.476.302 AED |
| 2034-10 | 6.773.139 AED | 25.695 AED | 3.476.302 AED |
| 2034-11 | 6.816.718 AED | 25.762 AED | 3.476.302 AED |
| 2034-12 | 6.860.577 AED | 25.830 AED | 3.476.302 AED |
| 2035-01 | 6.904.718 AED | 25.898 AED | 3.476.302 AED |
| 2035-02 | 6.949.143 AED | 25.967 AED | 3.476.302 AED |
| 2035-03 | 6.993.854 AED | 26.035 AED | 3.476.302 AED |
| 2035-04 | 7.038.853 AED | 26.104 AED | 3.476.302 AED |
| 2035-05 | 7.084.141 AED | 26.172 AED | 3.476.302 AED |
| 2035-06 | 7.129.721 AED | 26.241 AED | 3.476.302 AED |
| 2035-07 | 7.175.594 AED | 26.310 AED | 3.476.302 AED |
| 2035-08 | 7.221.762 AED | 26.380 AED | 3.476.302 AED |
| 2035-09 | 7.268.227 AED | 26.449 AED | 3.476.302 AED |
| 2035-10 | 7.314.991 AED | 26.519 AED | 3.476.302 AED |
| 2035-11 | 7.362.055 AED | 26.588 AED | 3.476.302 AED |
| 2035-12 | 7.409.423 AED | 26.658 AED | 3.476.302 AED |
| 2036-01 | 7.457.096 AED | 26.728 AED | 3.476.302 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 3.706.556 AED | 0 AED | 695.260 AED |
| 2027 | 4.003.081 AED | 0 AED | 1.042.890 AED |
| 2028 | 4.323.327 AED | 0 AED | 1.390.520 AED |
| 2029 | 4.669.193 AED | 192.609 AED | 3.476.302 AED |
| 2030 | 5.042.729 AED | 269.073 AED | 3.476.302 AED |
| 2031 | 5.446.147 AED | 277.786 AED | 3.476.302 AED |
| 2032 | 5.881.839 AED | 286.759 AED | 3.476.302 AED |
| 2033 | 6.352.386 AED | 295.998 AED | 3.476.302 AED |
| 2034 | 6.860.577 AED | 305.517 AED | 3.476.302 AED |
| 2035 | 7.409.423 AED | 315.321 AED | 3.476.302 AED |
Additional Acquisition Costs
| DLD fee (4%) | 139,052 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 143,252 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.