Project details:
Ocean Pearl 2
Pool included for all units!
Handover Date: 2027-03-31
Developer:
Samana Developers
Description:
Discounts:
Other: Discounted Price
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 14 month
Percent: 10.00 % after 23 month
The amount to be paid at the time of the handover.
Percent: 2.00 % after 2 month
Percent: 2.00 % after 3 month
Percent: 2.00 % after 4 month
Percent: 2.00 % after 5 month
Percent: 2.00 % after 6 month
Percent: 2.00 % after 7 month
Percent: 2.00 % after 8 month
Percent: 2.00 % after 9 month
Percent: 2.00 % after 10 month
Percent: 2.00 % after 11 month
Percent: 2.00 % after 11 month
Percent: 2.00 % after 13 month
Percent: 2.00 % after 14 month
Percent: 2.00 % after 15 month
Percent: 2.00 % after 16 month
Percent: 2.00 % after 17 month
Percent: 2.00 % after 18 month
Percent: 2.00 % after 19 month
Percent: 2.00 % after 20 month
Percent: 2.00 % after 21 month
Percent: 2.00 % after 22 month
Percent: 2.00 % after 23 month
Percent: 2.00 % after 23 month
Percent: 2.00 % after 25 month
Percent: 2.00 % after 26 month
Percent: 2.00 % after 27 month
Percent: 2.00 % after 28 month
Percent: 2.00 % after 29 month
Percent: 2.00 % after 30 month
Percent: 2.00 % after 31 month
Price Range:
From price: 3,874,000 AED
Sizes:
From sqft: 1,670 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 309,920.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 25,050 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,874,000 AED)
Payment Plan: Samana - Ocean Pearl 2 - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 20.0 | 774,800 AED |
| 2027-03-02 | Until Handover | 10.0 | 387,400 AED |
| 2027-05-01 | Post Handover Payment | 2.0 | 77,480 AED |
| 2027-05-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2027-07-01 | Post Handover Payment | 2.0 | 77,480 AED |
| 2027-07-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2027-08-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2027-10-01 | Post Handover Payment | 2.0 | 77,480 AED |
| 2027-10-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2027-12-01 | Post Handover Payment | 2.0 | 77,480 AED |
| 2027-12-02 | Until Handover | 10.0 | 387,400 AED |
| 2027-12-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2028-01-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2028-01-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2028-03-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2028-05-01 | Post Handover Payment | 2.0 | 77,480 AED |
| 2028-05-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2028-07-01 | Post Handover Payment | 2.0 | 77,480 AED |
| 2028-07-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2028-08-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2028-10-01 | Post Handover Payment | 2.0 | 77,480 AED |
| 2028-10-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2028-12-01 | Post Handover Payment | 2.0 | 77,480 AED |
| 2028-12-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2029-01-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2029-01-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2029-03-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2029-05-01 | Post Handover Payment | 2.0 | 77,480 AED |
| 2029-05-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2029-07-01 | Post Handover Payment | 2.0 | 77,480 AED |
| 2029-07-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2029-08-31 | Post Handover Payment | 2.0 | 77,480 AED |
| 2029-10-01 | Post Handover Payment | 2.0 | 77,480 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 774,800 AED |
| 2027 | 1,472,120 AED |
| 2028 | 929,760 AED |
| 2029 | 697,320 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 3.874.000 AED | 0 AED | 774.800 AED |
| 2026-03 | 3.898.925 AED | 0 AED | 774.800 AED |
| 2026-04 | 3.924.011 AED | 0 AED | 774.800 AED |
| 2026-05 | 3.949.258 AED | 0 AED | 774.800 AED |
| 2026-06 | 3.974.668 AED | 0 AED | 774.800 AED |
| 2026-07 | 4.000.241 AED | 0 AED | 774.800 AED |
| 2026-08 | 4.025.978 AED | 0 AED | 774.800 AED |
| 2026-09 | 4.051.882 AED | 0 AED | 774.800 AED |
| 2026-10 | 4.077.952 AED | 0 AED | 774.800 AED |
| 2026-11 | 4.104.189 AED | 0 AED | 774.800 AED |
| 2026-12 | 4.130.596 AED | 0 AED | 774.800 AED |
| 2027-01 | 4.157.172 AED | 0 AED | 774.800 AED |
| 2027-02 | 4.183.920 AED | 0 AED | 774.800 AED |
| 2027-03 | 4.210.839 AED | 0 AED | 1.162.200 AED |
| 2027-04 | 4.237.932 AED | 23.739 AED | 1.162.200 AED |
| 2027-05 | 4.265.199 AED | 23.739 AED | 1.317.160 AED |
| 2027-06 | 4.292.641 AED | 23.739 AED | 1.317.160 AED |
| 2027-07 | 4.320.260 AED | 23.739 AED | 1.472.120 AED |
| 2027-08 | 4.348.057 AED | 23.739 AED | 1.549.600 AED |
| 2027-09 | 4.376.032 AED | 23.739 AED | 1.549.600 AED |
| 2027-10 | 4.404.188 AED | 23.739 AED | 1.704.560 AED |
| 2027-11 | 4.432.524 AED | 23.739 AED | 1.704.560 AED |
| 2027-12 | 4.461.043 AED | 23.739 AED | 2.246.920 AED |
| 2028-01 | 4.489.746 AED | 24.513 AED | 2.401.880 AED |
| 2028-02 | 4.518.633 AED | 24.579 AED | 2.401.880 AED |
| 2028-03 | 4.547.706 AED | 24.645 AED | 2.479.360 AED |
| 2028-04 | 4.576.966 AED | 24.711 AED | 2.479.360 AED |
| 2028-05 | 4.606.415 AED | 24.777 AED | 2.634.320 AED |
| 2028-06 | 4.636.052 AED | 24.843 AED | 2.634.320 AED |
| 2028-07 | 4.665.881 AED | 24.910 AED | 2.789.280 AED |
| 2028-08 | 4.695.901 AED | 24.976 AED | 2.866.760 AED |
| 2028-09 | 4.726.115 AED | 25.043 AED | 2.866.760 AED |
| 2028-10 | 4.756.523 AED | 25.110 AED | 3.021.720 AED |
| 2028-11 | 4.787.126 AED | 25.177 AED | 3.021.720 AED |
| 2028-12 | 4.817.927 AED | 25.244 AED | 3.176.680 AED |
| 2029-01 | 4.848.926 AED | 25.312 AED | 3.331.640 AED |
| 2029-02 | 4.880.124 AED | 25.379 AED | 3.331.640 AED |
| 2029-03 | 4.911.523 AED | 25.447 AED | 3.409.120 AED |
| 2029-04 | 4.943.124 AED | 25.515 AED | 3.409.120 AED |
| 2029-05 | 4.974.928 AED | 25.583 AED | 3.564.080 AED |
| 2029-06 | 5.006.937 AED | 25.651 AED | 3.564.080 AED |
| 2029-07 | 5.039.151 AED | 25.719 AED | 3.719.040 AED |
| 2029-08 | 5.071.573 AED | 25.788 AED | 3.796.520 AED |
| 2029-09 | 5.104.204 AED | 25.857 AED | 3.796.520 AED |
| 2029-10 | 5.137.045 AED | 25.926 AED | 3.874.000 AED |
| 2029-11 | 5.170.097 AED | 25.995 AED | 3.874.000 AED |
| 2029-12 | 5.203.361 AED | 26.064 AED | 3.874.000 AED |
| 2030-01 | 5.236.840 AED | 26.133 AED | 3.874.000 AED |
| 2030-02 | 5.270.534 AED | 26.203 AED | 3.874.000 AED |
| 2030-03 | 5.304.445 AED | 26.273 AED | 3.874.000 AED |
| 2030-04 | 5.338.573 AED | 26.343 AED | 3.874.000 AED |
| 2030-05 | 5.372.922 AED | 26.413 AED | 3.874.000 AED |
| 2030-06 | 5.407.492 AED | 26.483 AED | 3.874.000 AED |
| 2030-07 | 5.442.284 AED | 26.554 AED | 3.874.000 AED |
| 2030-08 | 5.477.299 AED | 26.624 AED | 3.874.000 AED |
| 2030-09 | 5.512.540 AED | 26.695 AED | 3.874.000 AED |
| 2030-10 | 5.548.008 AED | 26.766 AED | 3.874.000 AED |
| 2030-11 | 5.583.704 AED | 26.837 AED | 3.874.000 AED |
| 2030-12 | 5.619.630 AED | 26.909 AED | 3.874.000 AED |
| 2031-01 | 5.655.787 AED | 26.980 AED | 3.874.000 AED |
| 2031-02 | 5.692.176 AED | 27.052 AED | 3.874.000 AED |
| 2031-03 | 5.728.800 AED | 27.124 AED | 3.874.000 AED |
| 2031-04 | 5.765.659 AED | 27.196 AED | 3.874.000 AED |
| 2031-05 | 5.802.756 AED | 27.268 AED | 3.874.000 AED |
| 2031-06 | 5.840.091 AED | 27.340 AED | 3.874.000 AED |
| 2031-07 | 5.877.666 AED | 27.413 AED | 3.874.000 AED |
| 2031-08 | 5.915.483 AED | 27.486 AED | 3.874.000 AED |
| 2031-09 | 5.953.544 AED | 27.559 AED | 3.874.000 AED |
| 2031-10 | 5.991.849 AED | 27.632 AED | 3.874.000 AED |
| 2031-11 | 6.030.401 AED | 27.705 AED | 3.874.000 AED |
| 2031-12 | 6.069.201 AED | 27.779 AED | 3.874.000 AED |
| 2032-01 | 6.108.250 AED | 27.852 AED | 3.874.000 AED |
| 2032-02 | 6.147.551 AED | 27.926 AED | 3.874.000 AED |
| 2032-03 | 6.187.104 AED | 28.000 AED | 3.874.000 AED |
| 2032-04 | 6.226.912 AED | 28.074 AED | 3.874.000 AED |
| 2032-05 | 6.266.976 AED | 28.149 AED | 3.874.000 AED |
| 2032-06 | 6.307.298 AED | 28.223 AED | 3.874.000 AED |
| 2032-07 | 6.347.880 AED | 28.298 AED | 3.874.000 AED |
| 2032-08 | 6.388.722 AED | 28.373 AED | 3.874.000 AED |
| 2032-09 | 6.429.827 AED | 28.448 AED | 3.874.000 AED |
| 2032-10 | 6.471.197 AED | 28.523 AED | 3.874.000 AED |
| 2032-11 | 6.512.833 AED | 28.599 AED | 3.874.000 AED |
| 2032-12 | 6.554.737 AED | 28.675 AED | 3.874.000 AED |
| 2033-01 | 6.596.910 AED | 28.750 AED | 3.874.000 AED |
| 2033-02 | 6.639.355 AED | 28.826 AED | 3.874.000 AED |
| 2033-03 | 6.682.073 AED | 28.903 AED | 3.874.000 AED |
| 2033-04 | 6.725.065 AED | 28.979 AED | 3.874.000 AED |
| 2033-05 | 6.768.334 AED | 29.056 AED | 3.874.000 AED |
| 2033-06 | 6.811.882 AED | 29.133 AED | 3.874.000 AED |
| 2033-07 | 6.855.710 AED | 29.210 AED | 3.874.000 AED |
| 2033-08 | 6.899.820 AED | 29.287 AED | 3.874.000 AED |
| 2033-09 | 6.944.213 AED | 29.364 AED | 3.874.000 AED |
| 2033-10 | 6.988.893 AED | 29.442 AED | 3.874.000 AED |
| 2033-11 | 7.033.860 AED | 29.519 AED | 3.874.000 AED |
| 2033-12 | 7.079.116 AED | 29.597 AED | 3.874.000 AED |
| 2034-01 | 7.124.663 AED | 29.676 AED | 3.874.000 AED |
| 2034-02 | 7.170.503 AED | 29.754 AED | 3.874.000 AED |
| 2034-03 | 7.216.638 AED | 29.832 AED | 3.874.000 AED |
| 2034-04 | 7.263.070 AED | 29.911 AED | 3.874.000 AED |
| 2034-05 | 7.309.801 AED | 29.990 AED | 3.874.000 AED |
| 2034-06 | 7.356.833 AED | 30.069 AED | 3.874.000 AED |
| 2034-07 | 7.404.167 AED | 30.148 AED | 3.874.000 AED |
| 2034-08 | 7.451.805 AED | 30.228 AED | 3.874.000 AED |
| 2034-09 | 7.499.751 AED | 30.308 AED | 3.874.000 AED |
| 2034-10 | 7.548.004 AED | 30.388 AED | 3.874.000 AED |
| 2034-11 | 7.596.568 AED | 30.468 AED | 3.874.000 AED |
| 2034-12 | 7.645.445 AED | 30.548 AED | 3.874.000 AED |
| 2035-01 | 7.694.636 AED | 30.628 AED | 3.874.000 AED |
| 2035-02 | 7.744.143 AED | 30.709 AED | 3.874.000 AED |
| 2035-03 | 7.793.969 AED | 30.790 AED | 3.874.000 AED |
| 2035-04 | 7.844.116 AED | 30.871 AED | 3.874.000 AED |
| 2035-05 | 7.894.585 AED | 30.952 AED | 3.874.000 AED |
| 2035-06 | 7.945.379 AED | 31.034 AED | 3.874.000 AED |
| 2035-07 | 7.996.500 AED | 31.116 AED | 3.874.000 AED |
| 2035-08 | 8.047.950 AED | 31.197 AED | 3.874.000 AED |
| 2035-09 | 8.099.731 AED | 31.280 AED | 3.874.000 AED |
| 2035-10 | 8.151.845 AED | 31.362 AED | 3.874.000 AED |
| 2035-11 | 8.204.294 AED | 31.444 AED | 3.874.000 AED |
| 2035-12 | 8.257.081 AED | 31.527 AED | 3.874.000 AED |
| 2036-01 | 8.310.207 AED | 31.610 AED | 3.874.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 4.130.596 AED | 0 AED | 774.800 AED |
| 2027 | 4.461.043 AED | 213.651 AED | 2.246.920 AED |
| 2028 | 4.817.927 AED | 298.528 AED | 3.176.680 AED |
| 2029 | 5.203.361 AED | 308.236 AED | 3.874.000 AED |
| 2030 | 5.619.630 AED | 318.233 AED | 3.874.000 AED |
| 2031 | 6.069.201 AED | 328.534 AED | 3.874.000 AED |
| 2032 | 6.554.737 AED | 339.140 AED | 3.874.000 AED |
| 2033 | 7.079.116 AED | 350.066 AED | 3.874.000 AED |
| 2034 | 7.645.445 AED | 361.320 AED | 3.874.000 AED |
| 2035 | 8.257.081 AED | 372.910 AED | 3.874.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 154,960 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 159,160 AED |
Price Range:
From price: 4,249,000 AED
Sizes:
From sqft: 1,972 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 339,920.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 29,580 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,249,000 AED)
Payment Plan: Samana - Ocean Pearl 2 - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 20.0 | 849,800 AED |
| 2027-03-02 | Until Handover | 10.0 | 424,900 AED |
| 2027-05-01 | Post Handover Payment | 2.0 | 84,980 AED |
| 2027-05-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2027-07-01 | Post Handover Payment | 2.0 | 84,980 AED |
| 2027-07-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2027-08-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2027-10-01 | Post Handover Payment | 2.0 | 84,980 AED |
| 2027-10-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2027-12-01 | Post Handover Payment | 2.0 | 84,980 AED |
| 2027-12-02 | Until Handover | 10.0 | 424,900 AED |
| 2027-12-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2028-01-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2028-01-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2028-03-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2028-05-01 | Post Handover Payment | 2.0 | 84,980 AED |
| 2028-05-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2028-07-01 | Post Handover Payment | 2.0 | 84,980 AED |
| 2028-07-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2028-08-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2028-10-01 | Post Handover Payment | 2.0 | 84,980 AED |
| 2028-10-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2028-12-01 | Post Handover Payment | 2.0 | 84,980 AED |
| 2028-12-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2029-01-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2029-01-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2029-03-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2029-05-01 | Post Handover Payment | 2.0 | 84,980 AED |
| 2029-05-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2029-07-01 | Post Handover Payment | 2.0 | 84,980 AED |
| 2029-07-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2029-08-31 | Post Handover Payment | 2.0 | 84,980 AED |
| 2029-10-01 | Post Handover Payment | 2.0 | 84,980 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 849,800 AED |
| 2027 | 1,614,620 AED |
| 2028 | 1,019,760 AED |
| 2029 | 764,820 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 4.249.000 AED | 0 AED | 849.800 AED |
| 2026-03 | 4.276.338 AED | 0 AED | 849.800 AED |
| 2026-04 | 4.303.852 AED | 0 AED | 849.800 AED |
| 2026-05 | 4.331.543 AED | 0 AED | 849.800 AED |
| 2026-06 | 4.359.412 AED | 0 AED | 849.800 AED |
| 2026-07 | 4.387.461 AED | 0 AED | 849.800 AED |
| 2026-08 | 4.415.690 AED | 0 AED | 849.800 AED |
| 2026-09 | 4.444.101 AED | 0 AED | 849.800 AED |
| 2026-10 | 4.472.694 AED | 0 AED | 849.800 AED |
| 2026-11 | 4.501.471 AED | 0 AED | 849.800 AED |
| 2026-12 | 4.530.434 AED | 0 AED | 849.800 AED |
| 2027-01 | 4.559.583 AED | 0 AED | 849.800 AED |
| 2027-02 | 4.588.920 AED | 0 AED | 849.800 AED |
| 2027-03 | 4.618.445 AED | 0 AED | 1.274.700 AED |
| 2027-04 | 4.648.160 AED | 25.861 AED | 1.274.700 AED |
| 2027-05 | 4.678.066 AED | 25.861 AED | 1.444.660 AED |
| 2027-06 | 4.708.165 AED | 25.861 AED | 1.444.660 AED |
| 2027-07 | 4.738.458 AED | 25.861 AED | 1.614.620 AED |
| 2027-08 | 4.768.945 AED | 25.861 AED | 1.699.600 AED |
| 2027-09 | 4.799.629 AED | 25.861 AED | 1.699.600 AED |
| 2027-10 | 4.830.510 AED | 25.861 AED | 1.869.560 AED |
| 2027-11 | 4.861.589 AED | 25.861 AED | 1.869.560 AED |
| 2027-12 | 4.892.869 AED | 25.861 AED | 2.464.420 AED |
| 2028-01 | 4.924.350 AED | 26.711 AED | 2.634.380 AED |
| 2028-02 | 4.956.033 AED | 26.783 AED | 2.634.380 AED |
| 2028-03 | 4.987.920 AED | 26.855 AED | 2.719.360 AED |
| 2028-04 | 5.020.013 AED | 26.927 AED | 2.719.360 AED |
| 2028-05 | 5.052.312 AED | 27.000 AED | 2.889.320 AED |
| 2028-06 | 5.084.818 AED | 27.073 AED | 2.889.320 AED |
| 2028-07 | 5.117.534 AED | 27.145 AED | 3.059.280 AED |
| 2028-08 | 5.150.461 AED | 27.218 AED | 3.144.260 AED |
| 2028-09 | 5.183.599 AED | 27.292 AED | 3.144.260 AED |
| 2028-10 | 5.216.950 AED | 27.365 AED | 3.314.220 AED |
| 2028-11 | 5.250.516 AED | 27.439 AED | 3.314.220 AED |
| 2028-12 | 5.284.298 AED | 27.512 AED | 3.484.180 AED |
| 2029-01 | 5.318.298 AED | 27.586 AED | 3.654.140 AED |
| 2029-02 | 5.352.516 AED | 27.660 AED | 3.654.140 AED |
| 2029-03 | 5.386.954 AED | 27.735 AED | 3.739.120 AED |
| 2029-04 | 5.421.614 AED | 27.809 AED | 3.739.120 AED |
| 2029-05 | 5.456.497 AED | 27.884 AED | 3.909.080 AED |
| 2029-06 | 5.491.604 AED | 27.959 AED | 3.909.080 AED |
| 2029-07 | 5.526.937 AED | 28.034 AED | 4.079.040 AED |
| 2029-08 | 5.562.498 AED | 28.109 AED | 4.164.020 AED |
| 2029-09 | 5.598.287 AED | 28.184 AED | 4.164.020 AED |
| 2029-10 | 5.634.306 AED | 28.260 AED | 4.249.000 AED |
| 2029-11 | 5.670.558 AED | 28.336 AED | 4.249.000 AED |
| 2029-12 | 5.707.042 AED | 28.412 AED | 4.249.000 AED |
| 2030-01 | 5.743.762 AED | 28.488 AED | 4.249.000 AED |
| 2030-02 | 5.780.717 AED | 28.564 AED | 4.249.000 AED |
| 2030-03 | 5.817.910 AED | 28.641 AED | 4.249.000 AED |
| 2030-04 | 5.855.343 AED | 28.717 AED | 4.249.000 AED |
| 2030-05 | 5.893.016 AED | 28.794 AED | 4.249.000 AED |
| 2030-06 | 5.930.932 AED | 28.871 AED | 4.249.000 AED |
| 2030-07 | 5.969.092 AED | 28.949 AED | 4.249.000 AED |
| 2030-08 | 6.007.497 AED | 29.026 AED | 4.249.000 AED |
| 2030-09 | 6.046.150 AED | 29.104 AED | 4.249.000 AED |
| 2030-10 | 6.085.051 AED | 29.182 AED | 4.249.000 AED |
| 2030-11 | 6.124.202 AED | 29.260 AED | 4.249.000 AED |
| 2030-12 | 6.163.606 AED | 29.338 AED | 4.249.000 AED |
| 2031-01 | 6.203.263 AED | 29.416 AED | 4.249.000 AED |
| 2031-02 | 6.243.174 AED | 29.495 AED | 4.249.000 AED |
| 2031-03 | 6.283.343 AED | 29.574 AED | 4.249.000 AED |
| 2031-04 | 6.323.770 AED | 29.653 AED | 4.249.000 AED |
| 2031-05 | 6.364.458 AED | 29.732 AED | 4.249.000 AED |
| 2031-06 | 6.405.407 AED | 29.812 AED | 4.249.000 AED |
| 2031-07 | 6.446.620 AED | 29.891 AED | 4.249.000 AED |
| 2031-08 | 6.488.097 AED | 29.971 AED | 4.249.000 AED |
| 2031-09 | 6.529.842 AED | 30.051 AED | 4.249.000 AED |
| 2031-10 | 6.571.855 AED | 30.131 AED | 4.249.000 AED |
| 2031-11 | 6.614.139 AED | 30.211 AED | 4.249.000 AED |
| 2031-12 | 6.656.694 AED | 30.292 AED | 4.249.000 AED |
| 2032-01 | 6.699.524 AED | 30.373 AED | 4.249.000 AED |
| 2032-02 | 6.742.628 AED | 30.454 AED | 4.249.000 AED |
| 2032-03 | 6.786.011 AED | 30.535 AED | 4.249.000 AED |
| 2032-04 | 6.829.672 AED | 30.616 AED | 4.249.000 AED |
| 2032-05 | 6.873.614 AED | 30.698 AED | 4.249.000 AED |
| 2032-06 | 6.917.840 AED | 30.780 AED | 4.249.000 AED |
| 2032-07 | 6.962.349 AED | 30.862 AED | 4.249.000 AED |
| 2032-08 | 7.007.145 AED | 30.944 AED | 4.249.000 AED |
| 2032-09 | 7.052.229 AED | 31.026 AED | 4.249.000 AED |
| 2032-10 | 7.097.604 AED | 31.109 AED | 4.249.000 AED |
| 2032-11 | 7.143.270 AED | 31.192 AED | 4.249.000 AED |
| 2032-12 | 7.189.230 AED | 31.275 AED | 4.249.000 AED |
| 2033-01 | 7.235.485 AED | 31.358 AED | 4.249.000 AED |
| 2033-02 | 7.282.039 AED | 31.441 AED | 4.249.000 AED |
| 2033-03 | 7.328.892 AED | 31.525 AED | 4.249.000 AED |
| 2033-04 | 7.376.046 AED | 31.609 AED | 4.249.000 AED |
| 2033-05 | 7.423.504 AED | 31.693 AED | 4.249.000 AED |
| 2033-06 | 7.471.267 AED | 31.777 AED | 4.249.000 AED |
| 2033-07 | 7.519.337 AED | 31.862 AED | 4.249.000 AED |
| 2033-08 | 7.567.717 AED | 31.946 AED | 4.249.000 AED |
| 2033-09 | 7.616.408 AED | 32.031 AED | 4.249.000 AED |
| 2033-10 | 7.665.412 AED | 32.116 AED | 4.249.000 AED |
| 2033-11 | 7.714.731 AED | 32.202 AED | 4.249.000 AED |
| 2033-12 | 7.764.368 AED | 32.287 AED | 4.249.000 AED |
| 2034-01 | 7.814.324 AED | 32.373 AED | 4.249.000 AED |
| 2034-02 | 7.864.602 AED | 32.459 AED | 4.249.000 AED |
| 2034-03 | 7.915.203 AED | 32.545 AED | 4.249.000 AED |
| 2034-04 | 7.966.130 AED | 32.631 AED | 4.249.000 AED |
| 2034-05 | 8.017.384 AED | 32.718 AED | 4.249.000 AED |
| 2034-06 | 8.068.968 AED | 32.804 AED | 4.249.000 AED |
| 2034-07 | 8.120.884 AED | 32.891 AED | 4.249.000 AED |
| 2034-08 | 8.173.134 AED | 32.979 AED | 4.249.000 AED |
| 2034-09 | 8.225.720 AED | 33.066 AED | 4.249.000 AED |
| 2034-10 | 8.278.645 AED | 33.154 AED | 4.249.000 AED |
| 2034-11 | 8.331.910 AED | 33.242 AED | 4.249.000 AED |
| 2034-12 | 8.385.518 AED | 33.330 AED | 4.249.000 AED |
| 2035-01 | 8.439.470 AED | 33.418 AED | 4.249.000 AED |
| 2035-02 | 8.493.770 AED | 33.506 AED | 4.249.000 AED |
| 2035-03 | 8.548.419 AED | 33.595 AED | 4.249.000 AED |
| 2035-04 | 8.603.420 AED | 33.684 AED | 4.249.000 AED |
| 2035-05 | 8.658.775 AED | 33.773 AED | 4.249.000 AED |
| 2035-06 | 8.714.486 AED | 33.863 AED | 4.249.000 AED |
| 2035-07 | 8.770.555 AED | 33.952 AED | 4.249.000 AED |
| 2035-08 | 8.826.985 AED | 34.042 AED | 4.249.000 AED |
| 2035-09 | 8.883.778 AED | 34.132 AED | 4.249.000 AED |
| 2035-10 | 8.940.936 AED | 34.222 AED | 4.249.000 AED |
| 2035-11 | 8.998.463 AED | 34.313 AED | 4.249.000 AED |
| 2035-12 | 9.056.359 AED | 34.403 AED | 4.249.000 AED |
| 2036-01 | 9.114.628 AED | 34.494 AED | 4.249.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 4.530.434 AED | 0 AED | 849.800 AED |
| 2027 | 4.892.869 AED | 232.749 AED | 2.464.420 AED |
| 2028 | 5.284.298 AED | 325.320 AED | 3.484.180 AED |
| 2029 | 5.707.042 AED | 335.968 AED | 4.249.000 AED |
| 2030 | 6.163.606 AED | 346.934 AED | 4.249.000 AED |
| 2031 | 6.656.694 AED | 358.229 AED | 4.249.000 AED |
| 2032 | 7.189.230 AED | 369.864 AED | 4.249.000 AED |
| 2033 | 7.764.368 AED | 381.847 AED | 4.249.000 AED |
| 2034 | 8.385.518 AED | 394.192 AED | 4.249.000 AED |
| 2035 | 9.056.359 AED | 406.903 AED | 4.249.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 169,960 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 174,160 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.