Al Salamah, Al Shuhada Regal 5BHK Villa for Sale in Al Salamah
AED 2,000,000
Check Upfront Costs
Villa for Sale | Al Shuhada | Al Salamah, Umm Al Quwain
Embrace the allure of luxury living at its finest with this regal villa, perfectly nestled in the prestigious enclave of Al Shuhada, Al Salamah. Offering an expansive and opulent lifestyle, this distinguished property stands as a testament to a royal lifestyle in every sense.
Read More Villa 5 Bedrooms 5 Bathrooms 10,000 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 8,270 per month
Compare mortgage rates ROI Calculator Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 200
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 80,000 · Agency Commission: AED 42,000 · 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 152,090
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 220,800
5. Capital Growth
Expected Annual Price Appreciation
Your Returns
AED 152,090
Total Acquisition
Annual Mortgage Payment
AED 101,345
Interest — Year 1 (approx.)
AED 64,000
Total Interest over Loan Life
AED 933,617
Total Property Cost (price + interest + fees)
AED 3,085,707
Like this property? Save it or share it!
🔖 Save to shortlist
or share to