Project details:
Golf Views
Handover Date: 2026-12-31
Developer:
Samana Developers
Description:
Discounts:
Other: Discounted Price
Payment Plan:
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
Percent: 1.00 % after 4 month
Percent: 1.00 % after 5 month
Percent: 1.00 % after 6 month
Percent: 1.00 % after 7 month
Percent: 1.00 % after 8 month
Percent: 1.00 % after 9 month
Percent: 1.00 % after 10 month
Percent: 1.00 % after 11 month
Percent: 21.00 % after 12 month
Percent: 1.00 % after 13 month
Percent: 1.00 % after 14 month
Percent: 11.00 % after 15 month
Percent: 1.00 % after 16 month
Percent: 1.00 % after 17 month
Percent: 1.00 % after 18 month
Percent: 1.00 % after 19 month
Percent: 1.00 % after 20 month
Percent: 1.00 % after 21 month
Percent: 1.00 % after 22 month
Percent: 1.00 % after 23 month
Percent: 1.00 % after 24 month
Percent: 1.00 % after 25 month
Percent: 1.00 % after 26 month
Percent: 1.00 % after 27 month
Percent: 1.00 % after 28 month
Percent: 1.00 % after 29 month
Percent: 1.00 % after 30 month
Percent: 1.00 % after 31 month
Percent: 1.00 % after 32 month
Percent: 1.00 % after 33 month
Percent: 1.00 % after 34 month
Percent: 1.00 % after 35 month
Percent: 1.00 % after 36 month
Percent: 1.00 % after 37 month
Percent: 1.00 % after 38 month
Percent: 1.00 % after 39 month
Percent: 1.00 % after 40 month
Percent: 1.00 % after 41 month
Percent: 1.00 % after 42 month
Percent: 1.00 % after 43 month
Percent: 1.00 % after 44 month
Percent: 1.00 % after 45 month
Percent: 1.00 % after 46 month
Percent: 1.00 % after 47 month
Percent: 1.00 % after 48 month
Percent: 1.00 % after 49 month
Percent: 1.00 % after 50 month
Price Range:
From price: 1,594,080 AED
Sizes:
From sqft: 1,116 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 127,526.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 16,740 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,594,080 AED)
Payment Plan: Samana - Gold Views - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 20.0 | 318,816 AED |
| 2026-02-02 | Until Handover | 1.0 | 15,941 AED |
| 2026-03-02 | Until Handover | 1.0 | 15,941 AED |
| 2026-04-02 | Until Handover | 1.0 | 15,941 AED |
| 2026-05-02 | Until Handover | 1.0 | 15,941 AED |
| 2026-06-02 | Until Handover | 1.0 | 15,941 AED |
| 2026-07-02 | Until Handover | 1.0 | 15,941 AED |
| 2026-08-02 | Until Handover | 1.0 | 15,941 AED |
| 2026-09-02 | Until Handover | 1.0 | 15,941 AED |
| 2026-10-02 | Until Handover | 1.0 | 15,941 AED |
| 2026-11-02 | Until Handover | 1.0 | 15,941 AED |
| 2026-12-02 | Until Handover | 1.0 | 15,941 AED |
| 2027-01-02 | Until Handover | 21.0 | 334,757 AED |
| 2027-02-02 | Until Handover | 1.0 | 15,941 AED |
| 2027-03-02 | Until Handover | 1.0 | 15,941 AED |
| 2027-04-02 | Until Handover | 11.0 | 175,349 AED |
| 2027-05-02 | Until Handover | 1.0 | 15,941 AED |
| 2027-06-02 | Until Handover | 1.0 | 15,941 AED |
| 2027-07-02 | Until Handover | 1.0 | 15,941 AED |
| 2027-08-02 | Until Handover | 1.0 | 15,941 AED |
| 2027-09-02 | Until Handover | 1.0 | 15,941 AED |
| 2027-10-02 | Until Handover | 1.0 | 15,941 AED |
| 2027-11-02 | Until Handover | 1.0 | 15,941 AED |
| 2027-12-02 | Until Handover | 1.0 | 15,941 AED |
| 2028-01-02 | Until Handover | 1.0 | 15,941 AED |
| 2028-02-02 | Until Handover | 1.0 | 15,941 AED |
| 2028-03-02 | Until Handover | 1.0 | 15,941 AED |
| 2028-04-02 | Until Handover | 1.0 | 15,941 AED |
| 2028-05-02 | Until Handover | 1.0 | 15,941 AED |
| 2028-06-02 | Until Handover | 1.0 | 15,941 AED |
| 2028-07-02 | Until Handover | 1.0 | 15,941 AED |
| 2028-08-02 | Until Handover | 1.0 | 15,941 AED |
| 2028-09-02 | Until Handover | 1.0 | 15,941 AED |
| 2028-10-02 | Until Handover | 1.0 | 15,941 AED |
| 2028-11-02 | Until Handover | 1.0 | 15,941 AED |
| 2028-12-02 | Until Handover | 1.0 | 15,941 AED |
| 2029-01-02 | Until Handover | 1.0 | 15,941 AED |
| 2029-02-02 | Until Handover | 1.0 | 15,941 AED |
| 2029-03-02 | Until Handover | 1.0 | 15,941 AED |
| 2029-04-02 | Until Handover | 1.0 | 15,941 AED |
| 2029-05-02 | Until Handover | 1.0 | 15,941 AED |
| 2029-06-02 | Until Handover | 1.0 | 15,941 AED |
| 2029-07-02 | Until Handover | 1.0 | 15,941 AED |
| 2029-08-02 | Until Handover | 1.0 | 15,941 AED |
| 2029-09-02 | Until Handover | 1.0 | 15,941 AED |
| 2029-10-02 | Until Handover | 1.0 | 15,941 AED |
| 2029-11-02 | Until Handover | 1.0 | 15,941 AED |
| 2029-12-02 | Until Handover | 1.0 | 15,941 AED |
| 2030-01-02 | Until Handover | 1.0 | 15,941 AED |
| 2030-02-02 | Until Handover | 1.0 | 15,941 AED |
| 2030-03-02 | Until Handover | 1.0 | 15,941 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 494,165 AED |
| 2027 | 669,514 AED |
| 2028 | 191,290 AED |
| 2029 | 191,290 AED |
| 2030 | 47,822 AED |
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 1.594.080 AED | 0 AED | 334.756 AED |
| 2026-03 | 1.604.336 AED | 0 AED | 350.697 AED |
| 2026-04 | 1.614.658 AED | 0 AED | 366.638 AED |
| 2026-05 | 1.625.047 AED | 0 AED | 382.579 AED |
| 2026-06 | 1.635.503 AED | 0 AED | 398.519 AED |
| 2026-07 | 1.646.025 AED | 0 AED | 414.460 AED |
| 2026-08 | 1.656.616 AED | 0 AED | 430.401 AED |
| 2026-09 | 1.667.275 AED | 0 AED | 446.342 AED |
| 2026-10 | 1.678.002 AED | 0 AED | 462.283 AED |
| 2026-11 | 1.688.798 AED | 0 AED | 478.223 AED |
| 2026-12 | 1.699.664 AED | 0 AED | 494.164 AED |
| 2027-01 | 1.710.600 AED | 9.550 AED | 828.921 AED |
| 2027-02 | 1.721.606 AED | 9.577 AED | 844.862 AED |
| 2027-03 | 1.732.683 AED | 9.605 AED | 860.803 AED |
| 2027-04 | 1.743.831 AED | 9.632 AED | 1.036.152 AED |
| 2027-05 | 1.755.051 AED | 9.659 AED | 1.052.092 AED |
| 2027-06 | 1.766.343 AED | 9.686 AED | 1.068.033 AED |
| 2027-07 | 1.777.708 AED | 9.713 AED | 1.083.974 AED |
| 2027-08 | 1.789.145 AED | 9.741 AED | 1.099.915 AED |
| 2027-09 | 1.800.657 AED | 9.768 AED | 1.115.856 AED |
| 2027-10 | 1.812.242 AED | 9.796 AED | 1.131.796 AED |
| 2027-11 | 1.823.902 AED | 9.823 AED | 1.147.737 AED |
| 2027-12 | 1.835.637 AED | 9.851 AED | 1.163.678 AED |
| 2028-01 | 1.847.448 AED | 9.879 AED | 1.179.619 AED |
| 2028-02 | 1.859.334 AED | 9.907 AED | 1.195.560 AED |
| 2028-03 | 1.871.297 AED | 9.935 AED | 1.211.500 AED |
| 2028-04 | 1.883.337 AED | 9.962 AED | 1.227.441 AED |
| 2028-05 | 1.895.455 AED | 9.990 AED | 1.243.382 AED |
| 2028-06 | 1.907.650 AED | 10.019 AED | 1.259.323 AED |
| 2028-07 | 1.919.924 AED | 10.047 AED | 1.275.264 AED |
| 2028-08 | 1.932.277 AED | 10.075 AED | 1.291.204 AED |
| 2028-09 | 1.944.709 AED | 10.103 AED | 1.307.145 AED |
| 2028-10 | 1.957.222 AED | 10.132 AED | 1.323.086 AED |
| 2028-11 | 1.969.815 AED | 10.160 AED | 1.339.027 AED |
| 2028-12 | 1.982.488 AED | 10.189 AED | 1.354.968 AED |
| 2029-01 | 1.995.244 AED | 10.217 AED | 1.370.908 AED |
| 2029-02 | 2.008.081 AED | 10.246 AED | 1.386.849 AED |
| 2029-03 | 2.021.001 AED | 10.274 AED | 1.402.790 AED |
| 2029-04 | 2.034.004 AED | 10.303 AED | 1.418.731 AED |
| 2029-05 | 2.047.091 AED | 10.332 AED | 1.434.672 AED |
| 2029-06 | 2.060.262 AED | 10.361 AED | 1.450.612 AED |
| 2029-07 | 2.073.518 AED | 10.390 AED | 1.466.553 AED |
| 2029-08 | 2.086.859 AED | 10.419 AED | 1.482.494 AED |
| 2029-09 | 2.100.286 AED | 10.448 AED | 1.498.435 AED |
| 2029-10 | 2.113.799 AED | 10.477 AED | 1.514.376 AED |
| 2029-11 | 2.127.400 AED | 10.507 AED | 1.530.316 AED |
| 2029-12 | 2.141.087 AED | 10.536 AED | 1.546.257 AED |
| 2030-01 | 2.154.863 AED | 10.565 AED | 1.562.198 AED |
| 2030-02 | 2.168.728 AED | 10.595 AED | 1.578.139 AED |
| 2030-03 | 2.182.681 AED | 10.625 AED | 1.594.080 AED |
| 2030-04 | 2.196.725 AED | 10.654 AED | 1.594.080 AED |
| 2030-05 | 2.210.859 AED | 10.684 AED | 1.594.080 AED |
| 2030-06 | 2.225.083 AED | 10.714 AED | 1.594.080 AED |
| 2030-07 | 2.239.400 AED | 10.744 AED | 1.594.080 AED |
| 2030-08 | 2.253.808 AED | 10.773 AED | 1.594.080 AED |
| 2030-09 | 2.268.309 AED | 10.804 AED | 1.594.080 AED |
| 2030-10 | 2.282.903 AED | 10.834 AED | 1.594.080 AED |
| 2030-11 | 2.297.592 AED | 10.864 AED | 1.594.080 AED |
| 2030-12 | 2.312.374 AED | 10.894 AED | 1.594.080 AED |
| 2031-01 | 2.327.252 AED | 10.924 AED | 1.594.080 AED |
| 2031-02 | 2.342.226 AED | 10.955 AED | 1.594.080 AED |
| 2031-03 | 2.357.296 AED | 10.985 AED | 1.594.080 AED |
| 2031-04 | 2.372.463 AED | 11.016 AED | 1.594.080 AED |
| 2031-05 | 2.387.727 AED | 11.046 AED | 1.594.080 AED |
| 2031-06 | 2.403.090 AED | 11.077 AED | 1.594.080 AED |
| 2031-07 | 2.418.552 AED | 11.108 AED | 1.594.080 AED |
| 2031-08 | 2.434.113 AED | 11.139 AED | 1.594.080 AED |
| 2031-09 | 2.449.774 AED | 11.169 AED | 1.594.080 AED |
| 2031-10 | 2.465.536 AED | 11.200 AED | 1.594.080 AED |
| 2031-11 | 2.481.399 AED | 11.232 AED | 1.594.080 AED |
| 2031-12 | 2.497.364 AED | 11.263 AED | 1.594.080 AED |
| 2032-01 | 2.513.433 AED | 11.294 AED | 1.594.080 AED |
| 2032-02 | 2.529.604 AED | 11.325 AED | 1.594.080 AED |
| 2032-03 | 2.545.880 AED | 11.357 AED | 1.594.080 AED |
| 2032-04 | 2.562.260 AED | 11.388 AED | 1.594.080 AED |
| 2032-05 | 2.578.746 AED | 11.420 AED | 1.594.080 AED |
| 2032-06 | 2.595.337 AED | 11.451 AED | 1.594.080 AED |
| 2032-07 | 2.612.036 AED | 11.483 AED | 1.594.080 AED |
| 2032-08 | 2.628.842 AED | 11.515 AED | 1.594.080 AED |
| 2032-09 | 2.645.756 AED | 11.546 AED | 1.594.080 AED |
| 2032-10 | 2.662.779 AED | 11.578 AED | 1.594.080 AED |
| 2032-11 | 2.679.911 AED | 11.610 AED | 1.594.080 AED |
| 2032-12 | 2.697.154 AED | 11.642 AED | 1.594.080 AED |
| 2033-01 | 2.714.507 AED | 11.675 AED | 1.594.080 AED |
| 2033-02 | 2.731.972 AED | 11.707 AED | 1.594.080 AED |
| 2033-03 | 2.749.550 AED | 11.739 AED | 1.594.080 AED |
| 2033-04 | 2.767.241 AED | 11.772 AED | 1.594.080 AED |
| 2033-05 | 2.785.045 AED | 11.804 AED | 1.594.080 AED |
| 2033-06 | 2.802.964 AED | 11.837 AED | 1.594.080 AED |
| 2033-07 | 2.820.999 AED | 11.869 AED | 1.594.080 AED |
| 2033-08 | 2.839.149 AED | 11.902 AED | 1.594.080 AED |
| 2033-09 | 2.857.416 AED | 11.935 AED | 1.594.080 AED |
| 2033-10 | 2.875.801 AED | 11.968 AED | 1.594.080 AED |
| 2033-11 | 2.894.304 AED | 12.001 AED | 1.594.080 AED |
| 2033-12 | 2.912.926 AED | 12.034 AED | 1.594.080 AED |
| 2034-01 | 2.931.668 AED | 12.067 AED | 1.594.080 AED |
| 2034-02 | 2.950.530 AED | 12.100 AED | 1.594.080 AED |
| 2034-03 | 2.969.514 AED | 12.133 AED | 1.594.080 AED |
| 2034-04 | 2.988.620 AED | 12.167 AED | 1.594.080 AED |
| 2034-05 | 3.007.849 AED | 12.200 AED | 1.594.080 AED |
| 2034-06 | 3.027.202 AED | 12.234 AED | 1.594.080 AED |
| 2034-07 | 3.046.679 AED | 12.267 AED | 1.594.080 AED |
| 2034-08 | 3.066.281 AED | 12.301 AED | 1.594.080 AED |
| 2034-09 | 3.086.010 AED | 12.335 AED | 1.594.080 AED |
| 2034-10 | 3.105.865 AED | 12.368 AED | 1.594.080 AED |
| 2034-11 | 3.125.848 AED | 12.402 AED | 1.594.080 AED |
| 2034-12 | 3.145.960 AED | 12.436 AED | 1.594.080 AED |
| 2035-01 | 3.166.201 AED | 12.471 AED | 1.594.080 AED |
| 2035-02 | 3.186.573 AED | 12.505 AED | 1.594.080 AED |
| 2035-03 | 3.207.075 AED | 12.539 AED | 1.594.080 AED |
| 2035-04 | 3.227.710 AED | 12.573 AED | 1.594.080 AED |
| 2035-05 | 3.248.477 AED | 12.608 AED | 1.594.080 AED |
| 2035-06 | 3.269.378 AED | 12.642 AED | 1.594.080 AED |
| 2035-07 | 3.290.413 AED | 12.677 AED | 1.594.080 AED |
| 2035-08 | 3.311.584 AED | 12.712 AED | 1.594.080 AED |
| 2035-09 | 3.332.890 AED | 12.746 AED | 1.594.080 AED |
| 2035-10 | 3.354.334 AED | 12.781 AED | 1.594.080 AED |
| 2035-11 | 3.375.916 AED | 12.816 AED | 1.594.080 AED |
| 2035-12 | 3.397.637 AED | 12.851 AED | 1.594.080 AED |
| 2036-01 | 3.419.498 AED | 12.887 AED | 1.594.080 AED |
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 1.699.664 AED | 0 AED | 494.164 AED |
| 2027 | 1.835.637 AED | 116.401 AED | 1.163.678 AED |
| 2028 | 1.982.488 AED | 120.398 AED | 1.354.968 AED |
| 2029 | 2.141.087 AED | 124.510 AED | 1.546.257 AED |
| 2030 | 2.312.374 AED | 128.750 AED | 1.594.080 AED |
| 2031 | 2.497.364 AED | 133.114 AED | 1.594.080 AED |
| 2032 | 2.697.154 AED | 137.609 AED | 1.594.080 AED |
| 2033 | 2.912.926 AED | 142.243 AED | 1.594.080 AED |
| 2034 | 3.145.960 AED | 147.010 AED | 1.594.080 AED |
| 2035 | 3.397.637 AED | 151.921 AED | 1.594.080 AED |
Additional Acquisition Costs
| DLD fee (4%) | 63,763 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 67,963 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.