Stop guessing.
Start calculating.

Paste a Bayut listing URL and get instant cash flow, ROI, and stress-test analysis. Powered by real market data.

or
Data as of April 13, 2026
EIBOR 3-Month?
3.649%
Mortgage: 4.35% (EIBOR + 0.7%)
Avg Gross Yield
4.4–7.5%
Across 9 freehold areas
Avg 1BR Price
AED1.1M–AED4.0M
JVC (lowest) to Palm (highest)
YoY Price Growth
+1.8–15%
Dubai Creek Harbour leading growth
StaticIran Conflict Risk Monitor
DFM RE Index down 31.8% since Feb 28. Actual property prices softened 1-5%. Polymarket gives 62% chance of ceasefire by June.
DFM RE Index
11,010
31.8% from 16,140
Ceasefire by Q2
62%
Polymarket odds
Property Prices
-1-5%
Actual transactions
View full Geo Risk analysis

Explore Areas

Real data from Bayut. Click to analyze or browse live listings.
🏘️+11% YoY
JVC
Most affordable, #1 transaction volume
AVG 1BR PRICE
AED 1,100,000
PRICE/SQFT
AED 1,463
LTR RENT/MO
AED 6,833
GROSS YIELD
7.5%
LTR MONTHLY CF (25% DP)
AED 688
TOTAL ROI
18.3%
Browse on Bayut
🏢+6.5% YoY
Business Bay
Best value, highest yield potential
AVG 1BR PRICE
AED 1,800,000
PRICE/SQFT
AED 2,450
LTR RENT/MO
AED 9,917
GROSS YIELD
6.6%
LTR MONTHLY CF (25% DP)
AED 464
TOTAL ROI
17%
Browse on Bayut
🏡+8.5% YoY
Dubai Hills
Family-friendly, golf views, strong growth
AVG 1BR PRICE
AED 1,750,000
PRICE/SQFT
AED 2,476
LTR RENT/MO
AED 9,583
GROSS YIELD
6.6%
LTR MONTHLY CF (25% DP)
AED 50
TOTAL ROI
16.1%
Browse on Bayut
🌊+15% YoY
Dubai Creek Harbour
New waterfront, fastest appreciation
AVG 1BR PRICE
AED 1,875,000
PRICE/SQFT
AED 2,562
LTR RENT/MO
AED 10,000
GROSS YIELD
6.4%
LTR MONTHLY CF (25% DP)
AED -79
TOTAL ROI
15.8%
Browse on Bayut
🏞️+3.1% YoY
JLT
Solid value, lakeside living
AVG 1BR PRICE
AED 1,560,000
PRICE/SQFT
AED 1,675
LTR RENT/MO
AED 8,250
GROSS YIELD
6.3%
LTR MONTHLY CF (25% DP)
AED -84
TOTAL ROI
15.7%
Browse on Bayut
🏙️+8.7% YoY
Dubai Marina
Premium waterfront, strong STR demand
AVG 1BR PRICE
AED 1,849,999
PRICE/SQFT
AED 2,268
LTR RENT/MO
AED 9,583
GROSS YIELD
6.2%
LTR MONTHLY CF (25% DP)
AED -361
TOTAL ROI
15.2%
Browse on Bayut
🏖️+1.8% YoY
JBR
Beach access, tourist hotspot
AVG 1BR PRICE
AED 2,600,000
PRICE/SQFT
AED 2,567
LTR RENT/MO
AED 12,500
GROSS YIELD
5.8%
LTR MONTHLY CF (25% DP)
AED -443
TOTAL ROI
15.4%
Browse on Bayut
+5.8% YoY
Downtown Dubai
Ultra-prime, Burj Khalifa views
AVG 1BR PRICE
AED 2,450,000
PRICE/SQFT
AED 3,042
LTR RENT/MO
AED 11,250
GROSS YIELD
5.5%
LTR MONTHLY CF (25% DP)
AED -1,603
TOTAL ROI
13.5%
Browse on Bayut
🌴+3.5% YoY
Palm Jumeirah
Iconic island, ultra-luxury
AVG 1BR PRICE
AED 4,050,000
PRICE/SQFT
AED 3,655
LTR RENT/MO
AED 15,000
GROSS YIELD
4.4%
LTR MONTHLY CF (25% DP)
AED -4,720
TOTAL ROI
11.6%
Browse on Bayut
Price per Sqft by Area
Monthly Revenue: STR ADR vs LTR Rent
Data sources: Bayut14 API (auto-refreshed daily) | CBUAE EIBOR (latest) | DFM RE Index via Yahoo Finance | Polymarket prediction odds | RERA Service Charge Index | AirROI STR analytics. All prices are 1BR apartment averages. Bayut report | DLD data

Investment Guides

Independent research on yields, costs, and risks across Dubai's freehold areas.

DubaiROI
Investment Analysis Report
Generated 13 April 2026
dubairoi.info
Property Summary
Location
Dubai Marina
Purchase Price
AED 1,000,000
Size
750 sqft
Price/sqft
AED 1,333
Bedrooms
1BR
Rental Strategy
Long-Term (LTR)
Down Payment
25% (AED 250,000)
Mortgage
25y @ 4.35%
Furnished
No
Vacancy Adj.
+0%
Appreciation
5%/yr
Investment Verdict
Strong Investment
Positive cash flow, good coverage, fair pricing.
85
/ 100
Key Metrics
Monthly CF
AED 3,253
EMI
AED 4,105
Net Yield
8.8%
Cash-on-Cash
12.4%
Total ROI
28.2%
Coverage
1.79x
Total Upfront
AED 315,400
Break-Even
Year 3
10Y IRR
21.0%
Annual Money Flow
Gross Rental Revenue
AED 114,996
Total OPEX (3 items)
-AED 26,700
Net Operating Income
AED 88,296
Mortgage (EMI x 12)
-AED 49,260
Annual Cash Flow
AED 39,036
Operating Costs (LTR)
ExpenseAnnual%
Management (8%)AED 9,2008.0%
Service ChargesAED 13,50011.7%
Insurance & MaintenanceAED 4,0003.5%
Total OPEXAED 26,70023.2%
Upfront Investment
ItemAmount
Down Payment (25%)AED 250,000
DLD Fee (4%)AED 40,000
Agency Fee (2%)AED 20,000
Reg. & ValuationAED 5,400
Total UpfrontAED 315,400
10-Year Projection (5% annual appreciation)
YearProperty ValueLoan BalanceEquityAnnual CFCumulative CFIRR
1AED 1,050,000AED 733,022AED 316,978AED 39,036AED 39,0366.2%
2AED 1,102,500AED 715,290AED 387,210AED 39,036AED 78,07219.6%
3AED 1,157,625AED 696,772AED 460,853AED 39,036AED 117,10822.8%
4AED 1,215,506AED 677,432AED 538,074AED 39,036AED 156,14423.5%
5AED 1,276,282AED 657,234AED 619,048AED 39,036AED 195,18023.5%
6AED 1,340,096AED 636,140AED 703,956AED 39,036AED 234,21623.1%
7AED 1,407,100AED 614,110AED 792,990AED 39,036AED 273,25222.6%
8AED 1,477,455AED 591,103AED 886,352AED 39,036AED 312,28822.0%
9AED 1,551,328AED 567,075AED 984,253AED 39,036AED 351,32421.5%
10AED 1,628,895AED 541,980AED 1,086,915AED 39,036AED 390,36021.0%
Best Exit Year
Year 4
23.5% IRR
Year 5 Equity
AED 619,048
AED 195,180 cumulative CF
Year 10 Equity
AED 1,086,915
AED 390,360 cumulative CF
Mortgage Stress TestResilient: 18/18
Vacancy vs EIBOR Rate Change
Vacancy-0.5%0%+1%
+0%AED3KAED3KAED3K
+10%AED3KAED2KAED2K
+20%AED2KAED1KAED1K
Vacancy vs Rent Change
Vacancy-15%0%+15%
+0%AED2KAED3KAED5K
+10%AED1KAED2KAED4K
+20%AED432AED1KAED3K
Strong positive
Positive
Slightly negative
Negative
Maximum Price Analysis
Cash-on-Cash Target: 8%
AED 484,685
AED 515,315 above target (52% over)
Your price: AED 1,000,000Max: AED 484,685
Net Yield Target: 5%
AED 1,783,758
AED 783,758 below max (good deal)
Your price: AED 1,000,000Max: AED 1,783,758
Geopolitical Risk Summary
Quick Resolution
39%
Price: -2% to +3%
Safe-Haven Rally
23%
Price: 5% to +15%
Prolonged Conflict
31%
Price: -15% to -8%
Major Escalation
7%
Price: -30% to -20%
Probability-Weighted Impact on Your Deal
Exp. Price Impact
-2.8%
Adj. Property Value
AED 971,800
Adj. Appreciation
2.2%/yr
Adj. Monthly CF
AED 3,207
Source: Polymarket prediction markets, DFM RE Index, Dubai Land Department transaction data. Probabilities are market-derived and update in real time.
Disclaimer: This report is generated by DubaiROI for informational purposes only and does not constitute financial, legal, or investment advice. All figures are estimates based on publicly available market data and user-provided inputs. Actual returns may vary due to market conditions, regulatory changes, and property-specific factors. Mortgage rates are based on current EIBOR (4.35%) and are subject to change. Always consult a licensed financial advisor before making investment decisions.
Data: DLD, Bayut, RERA, AirDNA, UAE Central Bank, Polymarket
Generated 13/04/2026, 06:23:36 | dubairoi.info