AED 45,000PER YEAR
Business Bay, Bayz by Danube
Studio
1 baths
407 sqft
1/1
Viewit
Verified
Verified
Business Bay, Bayz 102
Luxury 2 Bed Residence with Private Pool | Bayz 102 Danube
AED 3,646,000
Apartment for Sale | Bayz 102 | Business Bay, Dubai
Presenting an exclusive off-plan 2-bedroom apartment with a private pool at Bayz 102 by Danube, an iconic new high-rise residential tower in the heart of Business Bay, Dubai. Rising to over 100 storeys, Bayz 102 is set to become one of the tallest residential developments in the area, offering elevated views of the city skyline and Burj Khalifa district and handing over in Q4 2029.
Apartment
2 Bedrooms
2 Bathrooms
1,441 Sq FtProperty Location
Distance to Dubai Metro
Business Bay Metro Station
Straight-line distance from this property
429 m
Travel Time from Bayz 102, Business Bay
Calculate Your Mortgage Instantly!
Property Value
AED
Down Payment
AED
OR
%
Interest rate
%
Loan Duration
25 Years
You can own this property for as low as
AED15,076per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,530
Financing Type
Down Payment %
%
Interest Rate
% p.a.
Loan Term
years
Down Payment
AED
Loan Amount
AED
2. One-Time Acquisition Costs
DLD Transfer Fee
%
Agency Commission (incl. 5% VAT)
%
Bank Arrangement / Processing Fee
%
Conveyancing / Legal (optional)
AED
DLD Transfer Fee: AED 145,840 · Agency Commission: AED 76,566 · DLD Admin: AED 580 · Trustee: AED 4,200 · Title Deed: AED 520 · NOC: AED 1,500 · Valuation: AED 3,000 · Mortgage Reg: 0.25% + AED 290
Total Acquisition CostsAED 268,956
3. Annual Rental Income
Gross Annual Rent
AED
Vacancy & Bad-Debt Allowance
%
4. Annual Operating Expenses
Service Charges
AED / sq ft
Property Management Fee
%
Maintenance & Repairs
%
Landlord / Building Insurance
AED
Mortgage Life + Property Insurance
%
Re-letting / Leasing Commission
%
Landlord-paid Utilities / Cooling
AED
Contingency / Other
AED
Total Operating ExpensesAED 32,502
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,530
Price / sq ft
AED 268,956
Total Acquisition
Monthly EMI
AED 15,396
Annual Mortgage Payment
AED 184,751
Interest — Year 1 (approx.)
AED 116,672
Total Interest over Loan Life
AED 1,701,983
Total Property Cost (price + interest + fees)
AED 5,616,939
Similar Listings
Like this property? Save it or share it!
or share to
