Apartment

Bluewaters Residences Bldg 5, Bluewaters Island

Dubai · Bluewaters Island · United Arab Emirates

3 Beds4.0 Baths2,100 sqft

Owner Reported Metrics

Modelled on current rent, service charge & financing

Gross Yield
6.0%AED 456K / yr
Annual Rent
AED 456K

About this property

Sea-view 3-bedroom on Bluewaters Island beside Ain Dubai, with private beach access and resort amenities.

Property Details

Property TypeApartment
Area2,100 sqft
OccupancyVacant
Property ConditionNormal wear tear
Homeowners Association (HOA)None

Projected returns

5 Years10 Years20 Years30 Years
Cumulative Net Cash FlowAED 2,420,966AED 5,227,529AED 12,252,891AED 21,694,390
Cumulative Appreciation GainAED 1,646,562AED 3,649,857AED 9,052,536AED 17,049,821
Equity Build UpAED 9,246,562AED 11,249,857AED 16,652,536AED 24,649,821
Total Investment ValueAED 11,667,528AED 16,477,386AED 28,905,427AED 46,344,211

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

Bluewaters Residences Bldg 5, Bluewaters Island

Loading map…
Asking Price
AED 7.60M$ 2,069,480
Listed by
L
Layla H.Owner · usually replies same day
Submit an OfferSchedule a Viewing

Calculate and view the monthly mortgage on this property

AED 31,259/Month
Prequalify