Townhouse

Al Zeina, Al Raha Beach

Abu Dhabi · Al Raha Beach · United Arab Emirates

3 Beds4.0 Baths2,400 sqft

Owner Reported Metrics

Modelled on current rent, service charge & financing

Gross Yield
6.0%AED 288K / yr
Annual Rent
AED 288K

About this property

Three-bedroom beach townhouse in Al Zeina, Al Raha Beach, with direct beach access and marina views.

Property Details

Property TypeTownhouse
Area2,400 sqft
OccupancyVacant
Property ConditionNormal wear tear
Homeowners Association (HOA)None

Projected returns

5 Years10 Years20 Years30 Years
Cumulative Net Cash FlowAED 1,529,031AED 3,301,597AED 7,738,668AED 13,701,720
Cumulative Appreciation GainAED 1,039,934AED 2,305,173AED 5,717,391AED 10,768,308
Equity Build UpAED 5,839,934AED 7,105,173AED 10,517,391AED 15,568,308
Total Investment ValueAED 7,368,965AED 10,406,770AED 18,256,059AED 29,270,028

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

Al Zeina, Al Raha Beach

Loading map…
Asking Price
AED 4.80M$ 1,307,040
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 19,743/Month
Prequalify