Price Analysis
Justification: High floor + view + new condition
Projected property value: 1.13M → 2.60M AED (+1.46M AED) • ~6.3%/year
SARA™ analysis highlights that with an acquisition price of 1,100,000 AED, this property generates an estimated gross rental income of 82,500 AED/year, i.e. a gross yield of 7.5%, higher than Dubai's residential average (6–7%). After deducting current charges, the annual net income is estimated at 57,500 AED, corresponding to a real net yield of 5.2% and a positive monthly cashflow of approximately 4,800 AED. This financial setup allows a theoretical amortization time of about 15 years, reflecting rapid capital recovery capacity.
Additionally, JVC market analysis shows an average historical growth of +6.3% per year since 2019. SARA™ projections anticipate continuation of this dynamic at +5–6% per year, bringing the estimated property value to ≈ 2.6M AED by 2031, i.e. potential value creation of approximately +1.5M AED (+136%).