AED 2,400,000PER YEAR
Dubai Islands, Bay Residences
1 beds
2 baths
1,156 sqft
1/1
Dubai Islands, Zephyra Residences
Zephyra Residences: Waterfront Luxury Living on Dubai Islands
AED 1,800,000
Apartment for Sale | Zephyra Residences | Dubai Islands, Dubai
Located within Zephyra Residences, this waterfront development on Dubai Islands, Deira, is a contemporary residential project designed for refined coastal living. The 14-storey complex features a curated mix of three-bedroom apartments, townhouses, and penthouses, combining modern architecture with sea-inspired design elements. Expansive balconies, sculpted terraces, and floor-to-ceiling glazing maximise natural light while offering uninterrupted ocean views.
Apartment
1 Bedrooms
2 Bathrooms
974 Sq FtProperty Location
Distance to Dubai Metro
Gold Souq Metro Station
Straight-line distance from this property
1.7 km
Travel Time from Zephyra Residences, Dubai Islands
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
AED7,443per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,848
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 72,000 · Agency Commission: AED 37,800 · 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 137,890
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 22,228
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,848
Price / sq ft
AED 137,890
Total Acquisition
Monthly EMI
AED 7,601
Annual Mortgage Payment
AED 91,210
Interest — Year 1 (approx.)
AED 57,600
Total Interest over Loan Life
AED 840,255
Total Property Cost (price + interest + fees)
AED 2,778,145
Similar Listings
Like this property? Save it or share it!
or share to
