AED 60,000PER YEAR
Dubai Marina, BAY CENTRAL 2
Studio
1 baths
446 sqft
Viewit
Verified
Verified
Dubai Marina, TFG Marina Hotel
Full sea view hotel studio Wyndham Marina hotel
AED 1,075,000
Apartment for Sale | TFG Marina Hotel | Dubai Marina, Dubai
Gorgeous bright and full sea view studio for sale in Dubai Marina in the Wyndham Hotel. Earn 5-7% returns from a renowned hotel in Dubai Marina.
Apartment
1 Bedrooms
1 Bathrooms
337 Sq FtProperty Location
Distance to Dubai Metro
Insurance Market Metro Station
Straight-line distance from this property
996 m
Travel Time from TFG Marina Hotel, Dubai Marina
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
AED4,445per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 3,190
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 43,000 ยท Agency Commission: AED 22,575 ยท DLD Admin: AED 580 ยท Trustee: AED 4,200 ยท Title Deed: AED 520 ยท NOC: AED 1,500 ยท Valuation: AED 3,000 ยท Mortgage Reg: 0.25% + AED 290
Total Acquisition CostsAED 86,415
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 8,214
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 3,190
Price / sq ft
AED 86,415
Total Acquisition
Monthly EMI
AED 4,539
Annual Mortgage Payment
AED 54,473
Interest โ Year 1 (approx.)
AED 34,400
Total Interest over Loan Life
AED 501,819
Total Property Cost (price + interest + fees)
AED 1,663,234
Similar Listings
Like this property? Save it or share it!
or share to
