8 Bedroom Villa for Sale in Dar Al Baida, Dar Al Baida
8BHK with Spacious Plot in Dar Al Baida
AED 2,500,000
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.
Villa
8 Bedrooms
8 Bathrooms
3,000 Sq FtProperty 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!
Property Value
AED
Down Payment
AED
OR
%
Interest rate
%
Loan Duration
25 Years
You can own this property for as low as
AED10,337per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 833
Financing Type
Down Payment %
%
Interest Rate
% p.a.
Loan Term
years
Down Payment
AED
Loan Amount
AED
2. One-Time Acquisition Costs
DLD Transfer Fee
%
Agency Commission (incl. 5% VAT)
%
Bank Arrangement / Processing Fee
%
Conveyancing / Legal (optional)
AED
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 CostsAED 187,590
3. Annual Rental Income
Gross Annual Rent
AED
Vacancy & Bad-Debt Allowance
%
4. Annual Operating Expenses
Service Charges
AED / sq ft
Property Management Fee
%
Maintenance & Repairs
%
Landlord / Building Insurance
AED
Mortgage Life + Property Insurance
%
Re-letting / Leasing Commission
%
Landlord-paid Utilities / Cooling
AED
Contingency / Other
AED
Total Operating ExpensesAED 66,800
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 833
Price / sq ft
AED 187,590
Total Acquisition
Monthly EMI
AED 10,557
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
Similar Listings
9 Bed Villa for Sale in Dar Al BaidaDar Al Baida, Dar Al Baida
9 beds
9 baths
6,445 sqft
00:36
AED 600,000
Dar Al Baida, Dar Al Baida9 beds9 baths6,445 sqft9 Bed Villa for Sale in Dar Al BaidaDar Al Baida, Dar Al Baida9 beds9 baths6,440 sqft
00:27
AED 580,000
Dar Al Baida, Dar Al Baida9 beds9 baths6,440 sqft10 Bed Villa for Sale in Dar Al BaidaDar Al Baida, Dar Al Baida10 beds10 baths10,000 sqft
00:31
AED 520,000
Dar Al Baida, Dar Al Baida10 beds10 baths10,000 sqftLike this property? Save it or share it!
or share to
