Dar Al Baida, Dar Al Baida 10BHK House in Dar Al Baida
AED 520,000
Check Upfront Costs
Villa for Sale | Dar Al Baida | Dar Al Baida, Umm Al Quwain
Escape to a splendid oasis in the heart of Dar Al Baida. This stunning villa offers a harmonious blend of luxury and functionality, nestled in one of the most tranquil corners of the city. With a substantial built-up area of 10,000 square feet, this property provides ample space for a family to flourish, making it the perfect sanctuary for those who value privacy and spaciousness.
Read More Villa 10 Bedrooms 10 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 Dar Al Baida, Dar Al Baida
Calculate Your Mortgage Instantly! You can own this property for as low as
AED 2,150 per month
Compare mortgage rates ROI Calculator Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 52
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 20,800 · Agency Commission: AED 10,920 · 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 47,010
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 47,010
Total Acquisition
Annual Mortgage Payment
AED 26,350
Interest — Year 1 (approx.)
AED 16,640
Total Interest over Loan Life
AED 242,740
Total Property Cost (price + interest + fees)
AED 809,750
Like this property? Save it or share it!
🔖 Save to shortlist
or share to