Off-Plan|
Initial Sale
10
High time for Investors l10% down payment and book your residential unit on Al Marjan Island
Featuring a range of world-class amenities, residents enjoy an unparalleled lifestyle. From a refreshing outdoor swimming pool to a state-of-the-art gym, every facility is designed to meet the needs of modern living. Families will be delighted with the dedicated children’s play area, while fitness enthusiasts can enjoy the jogging and walking track. Whether you are looking to relax or unwind, it offers an unparalleled living experience.
a luxurious development that
portrays shoreline living with its unparalleled
blend of bespoke and architectural finesse.
The stunning trio of towers, each uniquely named—Isle 1,
Isle 2, and Isle 3—embodies the essence of elegance and
sophistication. Residents are invited to embrace a lifestyle
of beauty and tranquility, complemented by stunning views
of the azure Gulf waters.
*Maximizing Your Return on Equity (ROE) with Our Investment Property*
Let's analyze the Return on Equity (ROE) for an investment of AED 2,408,402 with an 80/20 payment plan (post-handover):
1.80% payment: AED 1,926,721.60
2.20% payment: AED 481,680.40 (paid over 2 years, AED 240,840.20 per year)
Assuming an 80% occupancy rate:
Number of occupied days: 365 days x 80% = 292 days
Rent per night: AED 1,500
Annual rental income: AED 1,500 x 292 days = AED 438,000
First-year installment: AED 240,840.20
Annual savings: AED 197,159.80 (AED 438,000 - AED 240,840.20)
After paying 80% of the property value, your rental income will partially cover the remaining installments.
Now, let's calculate the ROE for the first year, considering the adjusted rent:
ROE = (AED 438000 / AED 1,926,721.60) x 100 =22.7%
INVESTORS CALL NOW!!
a luxurious development that
portrays shoreline living with its unparalleled
blend of bespoke and architectural finesse.
The stunning trio of towers, each uniquely named—Isle 1,
Isle 2, and Isle 3—embodies the essence of elegance and
sophistication. Residents are invited to embrace a lifestyle
of beauty and tranquility, complemented by stunning views
of the azure Gulf waters.
*Maximizing Your Return on Equity (ROE) with Our Investment Property*
Let's analyze the Return on Equity (ROE) for an investment of AED 2,408,402 with an 80/20 payment plan (post-handover):
1.80% payment: AED 1,926,721.60
2.20% payment: AED 481,680.40 (paid over 2 years, AED 240,840.20 per year)
Assuming an 80% occupancy rate:
Number of occupied days: 365 days x 80% = 292 days
Rent per night: AED 1,500
Annual rental income: AED 1,500 x 292 days = AED 438,000
First-year installment: AED 240,840.20
Annual savings: AED 197,159.80 (AED 438,000 - AED 240,840.20)
After paying 80% of the property value, your rental income will partially cover the remaining installments.
Now, let's calculate the ROE for the first year, considering the adjusted rent:
ROE = (AED 438000 / AED 1,926,721.60) x 100 =22.7%
INVESTORS CALL NOW!!
Property Information
- TypeApartment
- PurposeFor Sale
- Reference no.Bayut - 104057-DkYLdR
- CompletionOff-Plan
- FurnishingUnfurnished
- Added on5 May 2025
- Handover dateQ4 2027