Dar Al Baida, Dar Al Baida 9BHK House in Dar Al Baida
AED 600,000
Check Upfront Costs
Villa for Sale | Dar Al Baida | Dar Al Baida, Umm Al Quwain
Discover a world where elegance meets simplicity in this breathtaking villa located in the serene and ever-desirable Dar Al Baida. This extraordinary 9-bedroom, 9-bathroom home offers an expansive 6,445 square feet of luxurious living space, thoughtfully designed to cater to the needs of those who value comfort without compromise.
Read More Villa 9 Bedrooms 9 Bathrooms 6,445 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 2,481 per month
Compare mortgage rates ROI Calculator Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 93
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 24,000 · Agency Commission: AED 12,600 · 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 52,690
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 142,590
5. Capital Growth
Expected Annual Price Appreciation
Your Returns
AED 52,690
Total Acquisition
Annual Mortgage Payment
AED 30,403
Interest — Year 1 (approx.)
AED 19,200
Total Interest over Loan Life
AED 280,085
Total Property Cost (price + interest + fees)
AED 932,775
Like this property? Save it or share it!
🔖 Save to shortlist
or share to