Hotel apartmentOffers Received
Building 4
Dubai · Jumeirah Beach Residence · United Arab Emirates
3 Beds2.0 Baths3,624 sqft
Owner Reported Metrics
Modelled on current rent, service charge & financing
Gross Yield
4.4%AED 437K / yrAnnual Rent
AED 437KInvestment figures are provided by the listing owner and have not been verified by Lndmrk.
About this property
A hotel apartment in Jumeirah Beach Residence, Dubai — seeded for marketplace testing (LD-976).
Property Details
Property TypeHotel apartment
Area3,624 sqft
OccupancyVacant soon
Property ConditionNot legally habitable
Homeowners Association (HOA)None
Projected returns
| 5 Years | 10 Years | 20 Years | 30 Years | |
|---|---|---|---|---|
| Cumulative Net Cash Flow | AED 2,317,844 | AED 5,004,860 | AED 11,730,974 | AED 20,770,308 |
| Cumulative Appreciation Gain | AED 2,135,114 | AED 4,732,807 | AED 11,738,519 | AED 22,108,682 |
| Equity Build Up | AED 11,990,114 | AED 14,587,807 | AED 21,593,519 | AED 31,963,682 |
| Total Investment Value | AED 14,307,958 | AED 19,592,668 | AED 33,324,493 | AED 52,733,991 |
Projections assume a cash purchase at the asking price with 4% annual appreciation and 3% annual rent growth. Estimates only — not a guarantee of future performance.
Property Site Location
Building 4
Loading map…
Asking Price
AED 9.86M$ 2,683,517
Listed by
Q
QASALE T.Owner · usually replies same day
Calculate and view the monthly mortgage on this property
AED 40,534/Month
Prequalify