Bashayer Residences by Modon
Off-Plan

Bashayer Residences by Modon

From AED 2.45M·Handover Oct 2029·10% down payment Payment
Scroll
AED 2.45M
Starting Price
Oct 2029
Handover
10% down payment
Payment Plan
1 BR · 2 BR
Type

Project Overview

Bashayer Residences by Modon is a waterfront collection of contemporary residences on Hudayriyat Island in Abu Dhabi, featuring two buildings seamlessly integrated into the island’s promenade and lush green landscape. Both buildings showcase an elegant style with terraced volumes, panoramic glazing, spacious balconies, and consist of a ground level, five residential floors, and a rooftop. Light-colored facades and soft geometry create an airy, relaxed aesthetic. The project offers residences ranging from one to four bedrooms, designed with a focus on functional layouts and natural light. The interiors feature neutral and light tones, complemented by accents of natural wood and greenery, crafting a harmonious and tranquil space. Residents have access to comprehensive amenities, including a walking promenade, a fitness center, a swimming pool, children’s play areas, multi-sport courts, parks, and green spaces. The project’s location allows for easy access to key Abu Dhabi destinations: 15 minutes to Sheikh Zayed Grand Mosque, 25 minutes to Zayed International Airport and Abu Dhabi Global Market, 30 minutes to Yas Island, 35 minutes to Saadiyat Island, and 90 minutes to Downtown Dubai. For sale: 1 BR - from 2 449 700 AED / 871.88 sq. ft. 2 BR - from 3 235 000 AED / 1 388.54 sq. ft.

Project Specifications
DeveloperModon
LocationAl Hudayriat Island
Unit Types1 BR, 2 BR, Apartments
AreaAl Hudayriat Island
Ownershipfreehold
Est. ROIContact Astraterra for area-specific ROI guidance

Investor Return Snapshot

Base-case underwriting using Astraterra's current Dubai assumptions: 60/40 debt/equity, 5.5% debt cost, 4% vacancy, 5% management, 1.2% service charge proxy, and 10% annual appreciation. For a live bespoke model, use our financial analysis calculator.

Projected Cap Rate
4.3%
NOI AED 105,705 / year
Cash-on-Cash
2.2%
Levered cashflow AED 24,864
Base-Case IRR
12.8%
5-year hold, levered
Payback Period
18.4 yrs
Gross rent AED 159,231 / year

Comparable Sales Context

Indicative pricing context built from current area benchmarks so buyers can anchor this launch against ready stock, premium peer launches, and trophy alternatives.

BenchmarkAED / sq ftIndicative TicketContext
Bashayer Residences by Modon launch basis2,722AED 2.45MCurrent launch / asking basis
Al Hudayriat Island ready-stock comps1,500AED 1.35MIndicative resale benchmark
Al Hudayriat Island premium peer launches1,850AED 1.67MNew-launch peer set
Trophy alternative proxy2,250AED 2.02MHigher-end anchor for negotiation context

Gallery

Bashayer Residences by Modon — View 2
Bashayer Residences by Modon — View 3
Bashayer Residences by Modon — View 4
Bashayer Residences by Modon — View 5
Bashayer Residences by Modon — View 6
Bashayer Residences by Modon — View 7
Bashayer Residences by Modon — View 8
Bashayer Residences by Modon — View 9
Bashayer Residences by Modon — View 10
Bashayer Residences by Modon — View 11
Bashayer Residences by Modon — View 12
Bashayer Residences by Modon — View 13
Bashayer Residences by Modon — View 14
Bashayer Residences by Modon official render 1

Bashayer Residences by Modon official render 1

Bashayer Residences by Modon official render 2

Bashayer Residences by Modon official render 2

Bashayer Residences by Modon official render 3

Bashayer Residences by Modon official render 3

Bashayer Residences by Modon official render 4

Bashayer Residences by Modon official render 4

Bashayer Residences by Modon official render 5

Bashayer Residences by Modon official render 5

Bashayer Residences by Modon official render 6

Bashayer Residences by Modon official render 6

Bashayer Residences by Modon official render 7

Bashayer Residences by Modon official render 7

Bashayer Residences by Modon official render 8

Bashayer Residences by Modon official render 8

Bashayer Residences by Modon official render 9

Bashayer Residences by Modon official render 9

Bashayer Residences by Modon official render 10

Bashayer Residences by Modon official render 10

Astraterra Properties

Official Documents

Download official marketing materials from Modon.

Unlock Documents

Enter your details to access brochures, floor plans & payment schedules

Payment Structure

10% down payment

Flexible Payment

Contact us for detailed payment schedule and milestones

Need a detailed payment schedule?

Our advisors provide full milestone breakdowns at no cost.

WhatsApp Us

Floor Plans

Bashayer Residences by Modon — 1 Bedroom Floor Plan

Amenities & Lifestyle

BBQ
Club house
Community Lawn
Concierge Service
Coworking zone
Crossfit zone
Dining outlets (coffee houses & restaurants)
Football field
Fountain
Gaming Lounge
Infinity pool
Kids Club
Kids Play Area
Kids splash pad
Landscape Open Areas
Landscaped park
Leisure areas
Lounge
Multipurpose Sports Courts
Pool Deck
Pool Lounge
Recreational areas
Resting Areas
Roof Gardens
Shared Pool
Shared gym
Sitting Area
Social zone
Tennis court
Walking paths

Location

Al Hudayriat Island

Nearby Destinations

Dubai Mall — 20 mins
Dubai International Airport — 25 mins
Downtown Dubai — 15 mins
Sheikh Zayed Road — 10 mins
Al Hudayriat IslandAl Hudayriat IslandDubai, UAE

Developer Track Record

01

Bashayer Residences by Modon by Modon

02

Located in Al Hudayriat Island

03

Starting from AED 2,449,700

04

Unit mix includes 1 BR, 2 BR, Apartments

05

Expected handover: Oct 2029

06

Official brochure and PDF marketing materials available

07

Official render/gallery images available

Get Qualified for Bashayer Residences by Modon

Limited units available · Direct developer pricing · Serious buyer routing

Share your capital range, preferred area or unit type, reservation timeline, and whether you want branded-residence or trophy-level stock. We use that to filter inventory before sending options.

Send Buyer BriefRequest Call
RERA Registered
Qualified Buyer Flow
Verified Listings

Astraterra Properties · RERA BRN: 54738 · info@astraterra.ae

Get Private Shortlist + ROI on WhatsApp