Dubai Off Plan Investment Calculator
Enter the price and payment plan to see what you pay on booking, during construction and on handover, the rental yield and the projected gain.
Assumptions
Payment schedule
On booking
down payment, 4% DLD and registration fees
484,000 AED
During construction
about per year 266,667 AED
800,000 AED
On handover
800,000 AED
Total paid by handover
2,084,000 AED
Total cost (price + fees)
2,084,000 AED
Rent and yield
Yearly gross rent
130,000 AED
Yearly net rent
104,000 AED
Net yield on total cost
5%
Projection
Estimated value on handover
2,315,250 AED
Gain by handover
15.1% on cash paid by handover
315,250 AED
Estimated value after 8 years
2,954,911 AED
Total net rent in that time
520,000 AED
Estimated total gain
after 2% selling commission
1,331,813 AED
Total return
63.9%(6.4% yearly average)
This calculation rests on the assumptions you enter; rents, price growth and fees vary by project and market. It is not investment advice.
Let us test these numbers on real projects
We will prepare three projects that fit your budget, with payment plans and current prices.
Send my numbers on WhatsAppor leave your number and we will call you