Dubai Island Insiderby Roham Kamali
WhatsApp
For investors · not sure of your budget? Try the budget calculator

ROI calculator

Set the island, unit, bedrooms, floor, view (or position, for villas) and price. Island E uses Bay Estate's villa plots (villas and townhouses are sold out, so those are resale estimates). The model projects rent and value in three scenarios as Island A matures: the mall, souq, beach clubs and golf coming online, and DXB traffic moving to Al Maktoum.

Island
Property type
Bedrooms
Zone on Island A
Floor
View
sqft
AED
= AED 2,200/sqft · typical for this spec 2,200/sqft · most units are no-view: lower entry price and slower appreciation
Branded, top-tier developer or one-of-a-kind
Typical price +15%, and ~10% faster appreciation
Handover
The rest is due on handover. Plus 4% DLD fee on purchase.
Hold until
Under the flight path
~10% cheaper today; re-rates as DXB traffic moves to Al Maktoum (2032–33)
Holiday-home letting
Short-term instead of an annual lease
Mortgage after handover
Finance the balance due at handover
Running costs
Service charge and fees
Island A · Central · Apartment 1BR · Mall-facing · Low floor · No view (most units) view

AED 1.76M · 800 sqft · AED 2,200/sqft

AED 2.35MValue in 2032
+33%Gain on price by 2032
+47%Total return on cash to 2032
7.2%Gross yield on cost in 2032

Base case shown. Estimates, not guarantees.

Value

Value in 2032

Conservative
AED 2.11M

AED 2,641/sqft
Gain on price +20%

Base
AED 2.35M

AED 2,935/sqft
Gain on price +33%

Upside
AED 2.61M

AED 3,262/sqft
Gain on price +48%

Cash in by handover ≈ AED 950K (50% of price + 4% DLD). Returns are after DLD and the agency fee on sale.

Long-term rent

Rent, year by year

0K72K143K Handover 2026202720282029203020312032
ConservativeBaseUpside
YearMilestoneConservativeBaseUpsideBase yield on cost
2026Today · 8-lane bridgeAED 72KAED 72KAED 72K4.1%
2027Island A fills upAED 75KAED 77KAED 78K4.4%
2028Island A handovers · your handoverAED 79KAED 83KAED 86K4.7%
2029Mall + souq relaunchAED 88KAED 96KAED 105K5.5%
2030Beach clubs, golfAED 98KAED 111KAED 123K6.3%
2031Island functioningAED 104KAED 120KAED 135K6.8%
2032Al Maktoum phase 1AED 109KAED 127KAED 143K7.2%

Gross annual long-term rent on 800 sqft. Rent counts from the year after handover. Excludes vacancy.

Hold to 2032

Total return if held to 2032

ConservativeBaseUpside
Value in 2032AED 2.11MAED 2.35MAED 2.61M
Per sqftAED 2,641AED 2,935AED 3,262
Rent collected (2029–2032)AED 399KAED 455KAED 506K
Service charges−AED 58K−AED 58K−AED 58K
2032 rent · yield on costAED 109K · 6.2%AED 127K · 7.2%AED 143K · 8.1%
Total profitAED 582KAED 868KAED 1.18M
Return on cash invested+32%+47%+64%

Cash invested ≈ AED 1.83M. Values to 2032 follow the Island A model; later years assume 2.5% / 4% / 6% a year.

Full breakdown

Unlock all 3 scenarios

Year-by-year rent, value at handover, and total return to your exit year. Roham will follow up with matching units.

Your details go only to Roham.
WhatsApp Instagram