Apartment

Mamsha Al Saadiyat, Saadiyat Island

Abu Dhabi · Saadiyat Island · United Arab Emirates

3 Beds4.0 Baths1,900 sqft

Owner Reported Metrics

Modelled on current rent, service charge & financing

Gross Yield
6.0%AED 330K / yr
Annual Rent
AED 330K

About this property

Beachfront 3-bedroom in Saadiyat's cultural district, steps from Louvre Abu Dhabi and a private beach.

Property Details

Property TypeApartment
Area1,900 sqft
OccupancyVacant
Property ConditionNormal wear tear
Homeowners Association (HOA)None

Projected returns

5 Years10 Years20 Years30 Years
Cumulative Net Cash FlowAED 1,752,015AED 3,783,080AED 8,867,224AED 15,699,887
Cumulative Appreciation GainAED 1,191,591AED 2,641,344AED 6,551,177AED 12,338,686
Equity Build UpAED 6,691,591AED 8,141,344AED 12,051,177AED 17,838,686
Total Investment ValueAED 8,443,606AED 11,924,424AED 20,918,401AED 33,538,573

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

Mamsha Al Saadiyat, Saadiyat Island

Loading map…
Asking Price
AED 5.50M$ 1,497,650
Listed by
Y
Yusuf K.Owner · usually replies same day
Submit an OfferSchedule a Viewing

Calculate and view the monthly mortgage on this property

AED 22,622/Month
Prequalify