Al Salamah, Al Shuhada Modern and Luxurious 5BHK in Al Salamah
AED 1,380,000
Check Upfront Costs
Villa for Sale | Al Shuhada | Al Salamah, Umm Al Quwain
Discover a lifestyle defined by luxury and modern elegance in the heart of Al Salamah, Al Shuhada. This remarkable villa stands as a testament to sleek design and sophisticated living. With a price point of AED 1,380,000, this property offers unparalleled value in one of the most sought-after locales.
Read More Villa 5 Bedrooms 5 Bathrooms 5,000 Sq Ft Property Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from Al Shuhada, Al Salamah
Calculate Your Mortgage Instantly! You can own this property for as low as
AED 5,706 per month
Compare mortgage rates ROI Calculator Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 276
Financing Type
Mortgage Cash
2. One-Time Acquisition Costs
Agency Commission (incl. 5% VAT)
Bank Arrangement / Processing Fee
Conveyancing / Legal (optional)
DLD Transfer Fee: AED 55,200 · Agency Commission: AED 28,980 · 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 Costs AED 108,070
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 Expenses AED 110,800
5. Capital Growth
Expected Annual Price Appreciation
Your Returns
AED 108,070
Total Acquisition
Annual Mortgage Payment
AED 69,928
Interest — Year 1 (approx.)
AED 44,160
Total Interest over Loan Life
AED 644,196
Total Property Cost (price + interest + fees)
AED 2,132,266
Like this property? Save it or share it!
🔖 Save to shortlist
or share to