Paste a Bayut listing URL and get instant cash flow, ROI, and stress-test analysis. Powered by real market data.
Independent research on yields, costs, and risks across Dubai's freehold areas.
| Expense | Annual | % |
|---|---|---|
| Management (8%) | AED 9,200 | 8.0% |
| Service Charges | AED 13,500 | 11.7% |
| Insurance & Maintenance | AED 4,000 | 3.5% |
| Total OPEX | AED 26,700 | 23.2% |
| Item | Amount |
|---|---|
| Down Payment (25%) | AED 250,000 |
| DLD Fee (4%) | AED 40,000 |
| Agency Fee (2%) | AED 20,000 |
| Reg. & Valuation | AED 5,400 |
| Total Upfront | AED 315,400 |
| Year | Property Value | Loan Balance | Equity | Annual CF | Cumulative CF | IRR |
|---|---|---|---|---|---|---|
| 1 | AED 1,050,000 | AED 733,022 | AED 316,978 | AED 39,036 | AED 39,036 | 6.2% |
| 2 | AED 1,102,500 | AED 715,290 | AED 387,210 | AED 39,036 | AED 78,072 | 19.6% |
| 3 | AED 1,157,625 | AED 696,772 | AED 460,853 | AED 39,036 | AED 117,108 | 22.8% |
| 4 | AED 1,215,506 | AED 677,432 | AED 538,074 | AED 39,036 | AED 156,144 | 23.5% |
| 5 | AED 1,276,282 | AED 657,234 | AED 619,048 | AED 39,036 | AED 195,180 | 23.5% |
| 6 | AED 1,340,096 | AED 636,140 | AED 703,956 | AED 39,036 | AED 234,216 | 23.1% |
| 7 | AED 1,407,100 | AED 614,110 | AED 792,990 | AED 39,036 | AED 273,252 | 22.6% |
| 8 | AED 1,477,455 | AED 591,103 | AED 886,352 | AED 39,036 | AED 312,288 | 22.0% |
| 9 | AED 1,551,328 | AED 567,075 | AED 984,253 | AED 39,036 | AED 351,324 | 21.5% |
| 10 | AED 1,628,895 | AED 541,980 | AED 1,086,915 | AED 39,036 | AED 390,360 | 21.0% |
| Vacancy | -0.5% | 0% | +1% |
|---|---|---|---|
| +0% | AED3K | AED3K | AED3K |
| +10% | AED3K | AED2K | AED2K |
| +20% | AED2K | AED1K | AED1K |
| Vacancy | -15% | 0% | +15% |
|---|---|---|---|
| +0% | AED2K | AED3K | AED5K |
| +10% | AED1K | AED2K | AED4K |
| +20% | AED432 | AED1K | AED3K |