Illustrative Rental Scenario
Hypothetical completed-property scenario, not a forecast, valuation or financing offer: 6.5% gross rental yield, 6% acquisition-cost allowance, 60/40 debt/equity, 5.5% interest-only debt cost, 4% vacancy, 5% management, 1.2% service charge proxy and 0.4% maintenance. Service charge and maintenance are percentages of the purchase price; vacancy and management are percentages of gross rent. Rental income assumes the property is completed and let. Construction delays, price changes, sale proceeds and loan principal repayment are excluded. Confirm project-specific rents, costs and financing before relying on a scenario. For a live bespoke model, use our financial analysis calculator.
Scenario Cap Rate
4.3%
NOI AED 41,208 / year
Cash-on-Cash
2.2%
Levered cashflow AED 9,693
Simple Equity Payback
45.3 yrs
Equity incl. assumed costs AED 439,300 / annual levered cash flow. Excludes time before letting.
