AED 14,000,000
Jumeirah Beach Residence (JBR), FIVE Luxe
3 beds
4 baths
3,223 sqft
Viewit
Verified
Verified
Jumeirah Beach Residence (JBR), Shams 2
Fully upgraded 2 bed JBR marina & sea views
AED 2,100,000
Apartment for Sale | Shams 2 | Jumeirah Beach Residence (JBR), Dubai
Fully upgraded 2 bed in JBR Shams. Upgraded flooring throughout the apartment, bathrooms and kitchen. Marina and sea views, vacant on transfer.
Apartment
2 Bedrooms
3 Bathrooms
1,323 Sq FtProperty Location
Distance to Dubai Metro
Insurance Market Metro Station
Straight-line distance from this property
967 m
Travel Time from Shams 2, Jumeirah Beach Residence (JBR)
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
AED8,683per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,587
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 84,000 · Agency Commission: AED 44,100 · 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 159,190
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 29,906
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,587
Price / sq ft
AED 159,190
Total Acquisition
Monthly EMI
AED 8,868
Annual Mortgage Payment
AED 106,412
Interest — Year 1 (approx.)
AED 67,200
Total Interest over Loan Life
AED 980,298
Total Property Cost (price + interest + fees)
AED 3,239,488
Similar Listings
Like this property? Save it or share it!
or share to
