Rented
Updated 3 days ago
52/42 Tower 1
King Salman Bin Abdulaziz Al Saud St - Dubai - United Arab Emirates
1 bedroom
1
686 sqft
$511,858
Total investment:
Unit price now:
$598,983
Annual revenue:
$45,555
Cash-on-cash return:
6,7%
+17%
Contact us
Thomas Jones
Investment adviser
№2501
Unit no & Contract
Property Information
Type of the unit:
1 bedroom
Unit price:
$511,858
Furnishing & Repair:
$0
Contract period:
10/01/2023 - 09/01/2024
Developer:
Emaar
District:
Dubai Marina
Price per sqft:
$746/sqft
Сompletion date:
09.2021
№2501
Unit no & Contract
Investing in the 52/42 Towers by Emaar in Dubai Marina is considered a highly attractive option for several reasons, particularly for those looking to capitalize on Dubai's thriving luxury real estate market. Here are the key factors that make the 52/42 Towers a compelling investment choice, along with their unique selling points compared to other residential offerings in Dubai:

Prime Waterfront Location: Situated in the heart of Dubai Marina, one of the city's most prestigious and sought-after areas, the 52/42 Towers enjoy a prime waterfront setting. This location offers stunning views of the Arabian Gulf, the Dubai Marina skyline, and the Ain Dubai, providing an exceptional living experience.

High Demand for Waterfront Properties: The demand for waterfront properties in Dubai remains high, and the 52/42 Towers offer direct access to the marina and the beach, setting them apart from inland properties. This waterfront lifestyle is highly sought after by both renters and buyers, making the investment even more attractive.

Emaar's Brand Value: Investing in a project developed by Emaar Properties comes with the assurance of quality, reliability, and a premium lifestyle. Emaar's developments are renowned for enhancing the surrounding area's value, making an investment in 52/42 Towers not just about owning a property but also about being part of a prestigious community.
What’s Special
Property Facts & Features
Purchase Price: $511,858
Bedrooms: 1
Bathrooms: 1
Sqft: 686 ($746/sqft)
Property Details
Revenue: $45,555/yr
Cap Rate: 6,7%
Gross Yield: 8,9%
Cash-on-Cash: 6,7%
Returns
Revenue: $45,555/yr
Average Daily Rate: updating
Occupancy Rate: updating
Rental Estimate
Average 1 bedroom Values: $469,657
Average Revenue: $23,142/yr
Average Occupancy: updating
Number of 1 bedroom rentals: 152
Dubai Marina Market Data
Rental Estimate
High
$4,891
Average
$3,796
Low
$2,698
Rental Data for Dubai Marina
152
Number of 1 bed. rentals:
45%
ROI Score:
$23,142/yr
Average Revenue:
Rental Listing by buildings
Average Revenue by buildings
Building
Listings
Revenue
Marina Gate
Marina Star
Elite Residences
41
38
37
$20,194/yr
$22,060/yr
$24,467/yr
$18,000/yr
$18,000/yr
52/42 Towers
Building
Building
Building
36
96
96
96
$26,116/yr
$18,000/yr
Financial Overview
8,9%
Gross Yield:
6,7%
Cap Rate:
6,7%
Cash-on-Cash Return:
Total Investments
Financing
Revenue
Expenses
Upfront equity
Net Operating Income
Leveraged Net Cash Flow
$511,858
$0
$3,796/mo
$939/mo
$511,858
$34,294/yr • $2,857/mo
$34,294/yr • $2,857/mo
This is the amount of equity, or money, needed to initially acquire the property based on your financing choices and other expenses, including furnishing and initial expenses.
Also referred to as NOI, this is the amount of money you’ll be making per year from your investment, after fees and taxes. This number does not factor in mortgage payments.
Also referred to as Lev. NCF, this is the amount of money you’ll net yearly after paying mortgage payments. This dollar amount is all-inclusive, taking into account not only mortgage payments but also the taxes and fees that are factored into NOI as well.
Price History
Date
Event
Price
10/01/2023
04/07/2023
13/02/2024
02/22/2024
02/22/2024
02/22/2024
02/22/2024
Purchase
Price change
Price change
Price change
Price change
$511,858
$549,613
$598,983
$46,641/yr
$57,801/yr
$68,214/yr
$85,946/yr
02/22/2024
02/22/2024
02/22/2024
02/22/2024
02/22/2024
02/22/2024
02/22/2024
Price change
Price change
Price change
Price change
Price change
Price change
Price change
$19,207/yr
$20,936/yr
$33,252/yr
$46,641/yr
$57,801/yr
$68,214/yr
$85,946/yr
See Also Cases
Scroll right
Zada Tower by DAMAC
Total investment:
Annual revenue:
Cash-on-сash return:
$190,579
$32,970
12,1%
Rented
Ghalia by DAMAC
Total investment:
Annual revenue:
Cash-on-сash return:
$108,950
$16,342
10,5%
Rented
15 Northside Tower
Total investment:
Annual revenue:
Cash-on-сash return:
$191,536
$27,964
10,2%
Rented
The Waves Tower
Total investment:
Annual revenue:
Cash-on-сash return:
$234,150
$27,395
8,2%
Rented
Anwa Tower by Omniyat
Total investment:
Annual revenue:
Cash-on-сash return:
$264,070
$26,116
6,9%
Rented
Paramount Tower Hotel & Residences
Total investment:
Annual revenue:
Cash-on-сash return:
$429,695
$40,391
6,6%
Rented
Zada Tower by DAMAC
Total investment:
Annual revenue:
Cash-on-сash return:
$190,579
$32,970
12,1%
Rented
Ghalia by DAMAC
Total investment:
Annual revenue:
Cash-on-сash return:
$108,950
$16,342
10,5%
Rented
15 Northside Tower
Total investment:
Annual revenue:
Cash-on-сash return:
$191,536
$27,964
10,2%
Rented
The Waves Tower
Total investment:
Annual revenue:
Cash-on-сash return:
$234,150
$27,395
8,2%
Rented
Anwa Tower by Omniyat
Total investment:
Annual revenue:
Cash-on-сash return:
$264,070
$26,116
6,9%
Rented
Paramount Tower Hotel & Residences
Total investment:
Annual revenue:
Cash-on-сash return:
$429,695
$40,391
6,6%
Rented
Contact us
Thomas Jones
Investment adviser
All rights reserved.
ⓒ2024