Apartment

Burj Vista Tower 1, Downtown Dubai

Dubai · Downtown Dubai · United Arab Emirates

1 Beds1.5 Baths820 sqft

Owner Reported Metrics

Modelled on current rent, service charge & financing

Gross Yield
6.0%AED 129K / yr
Annual Rent
AED 129K

About this property

Emaar-built 1-bedroom with direct Burj Khalifa and fountain views, steps from Dubai Mall.

Property Details

Property TypeApartment
Area820 sqft
OccupancyVacant
Property ConditionNormal wear tear
Homeowners Association (HOA)None

Projected returns

5 Years10 Years20 Years30 Years
Cumulative Net Cash FlowAED 684,879AED 1,478,840AED 3,466,278AED 6,137,229
Cumulative Appreciation GainAED 465,804AED 1,032,525AED 2,560,915AED 4,823,305
Equity Build UpAED 2,615,804AED 3,182,525AED 4,710,915AED 6,973,305
Total Investment ValueAED 3,300,682AED 4,661,366AED 8,177,193AED 13,110,533

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

Burj Vista Tower 1, Downtown Dubai

Loading map…
Asking Price
AED 2.15M$ 585,445
Listed by
D
David M.Owner · usually replies same day
Submit an OfferSchedule a Viewing

Calculate and view the monthly mortgage on this property

AED 8,843/Month
Prequalify