ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 3,317
Financing Type
2. One-Time Acquisition Costs
Agency Commission (incl. 5% VAT)
Bank Arrangement / Processing Fee
Conveyancing / Legal (optional)
DLD Transfer Fee: AED 268,000 · Agency Commission: AED 140,700 · 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 485,790
3. Annual Rental Income
Vacancy & Bad-Debt Allowance
4. Annual Operating Expenses
Landlord / Building Insurance
Mortgage Life + Property Insurance
Re-letting / Leasing Commission
Landlord-paid Utilities / Cooling
Total Operating ExpensesAED 45,240
5. Capital Growth
Expected Annual Price Appreciation
Your Returns
AED 485,790
Total Acquisition
Annual Mortgage Payment
AED 339,505
Interest — Year 1 (approx.)
AED 214,400
Total Interest over Loan Life
AED 3,127,616
Total Property Cost (price + interest + fees)
AED 10,313,406