Dar Al Baida, Dar Al Baida 8BHK with Spacious Plot in Dar Al Baida
AED 2,500,000
Check Upfront Costs
Villa for Sale | Dar Al Baida | Dar Al Baida, Umm Al Quwain
Welcome to a rare gem nestled in the serene enclave of Dar Al Baida. This exquisite villa presents an unparalleled opportunity to own a slice of tranquil luxury. With a sprawling plot area of 11,965 square feet and a thoughtfully crafted built-up space of 3,000 square feet, this residence promises both grandeur and intimacy.
Read More Villa 8 Bedrooms 8 Bathrooms 3,000 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 10,337 per month
Compare mortgage rates ROI Calculator Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 833
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 100,000 · Agency Commission: AED 52,500 · 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 187,590
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 66,800
5. Capital Growth
Expected Annual Price Appreciation
Your Returns
AED 187,590
Total Acquisition
Annual Mortgage Payment
AED 126,681
Interest — Year 1 (approx.)
AED 80,000
Total Interest over Loan Life
AED 1,167,021
Total Property Cost (price + interest + fees)
AED 3,854,611
Like this property? Save it or share it!
🔖 Save to shortlist
or share to