ROI Calculator Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 1,187
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 134,000 · Agency Commission: AED 70,350 · 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 247,940
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 62,906
5. Capital Growth
Expected Annual Price Appreciation
Your Returns
AED 247,940
Total Acquisition
Annual Mortgage Payment
AED 169,752
Interest — Year 1 (approx.)
AED 107,200
Total Interest over Loan Life
AED 1,563,808
Total Property Cost (price + interest + fees)
AED 5,161,748