Rented
Updated 3 days ago
Название объекта
Al Mamsha St - Jumeirah Beach Residence - Dubai - ОАЭ
Studio
2
1,000 sqft
$750,000
Total investment:
Unit price now:
$980,000
Annual revenue:
$19,440
Cash-on-cash return:
8,3%
+20%
Contact us
Daria Lukiyantseva
Investor & Owner
Thomas Jones
Investment adviser
Property Information
Type of the unit:
Studio
Unit price:
$650,000
Furnishing & Repair:
$100,000
Contract period:
09.2022
— 05.2023
Developer:
Застройщик
District:
Район
Price per sqft:
$308/sqft
Сompletion date:
00/00/00
Daria Lukiyantseva
Investor & Owner
Prepare to be captivated by this 3 bedroom, 3 bathroom home! You have found the perfect vacation home or investment property , complete with a double master suite. Located just minutes away from the world-renowned Siesta Key Beach, this home is ideal for use as a monthly rental. Nestled just one home away from the Bay, this hidden gem offers an additional loft that is sure to take your breath away. Whether you envision it as an office, a cozy den, or a personal escape for some much-needed "me" time, the awe-inspiring view from this room will never cease to amaze. Imagine starting your day on the balcony, savoring a steaming cup of coffee while being mesmerized by the tranquil beauty of the sunrise. And as the day draws to a close, you can look forward to capturing those magical sunsets over the water, right from the comfort of your own home. As you pull up to your new abode, you'll be greeted by a charming paver driveway and a picturesque pathway adorned with mature, lush landscaping. It's a welcoming sight that sets the stage for the incredible interior that awaits you. Calling all culinary enthusiasts and entertainers extraordinaire! The kitchen in this home is an absolute dream come true.
What’s Special
Property Facts & Features
Purchase Price: $619,000
Bedrooms: 3
Bathrooms: 3
Sqft: 2 009 ($308/sqft)
Property Details
Revenue: $97,090/yr
Cap Rate: 12%
Gross Yield: 15.7%
Cash-on-Cash: 16.3%
Returns
Revenue: $97,090/yr
Average Daily Rate: $739
Occupancy Rate: 65%
Rental Estimate
Average Studio Values: $414,152
Average Revenue: $46,984/yr
Average Occupancy: 46%
Number of studio rentals: 415
Район Market Data
Rental Estimate
High
$16.4k
Average
$8.1k
Low
$3,143
Rental Data for Maritime City
415
Number of studio rentals:
53%
ROI Score:
$46,984/yr
Average Revenue:
Rental Listing by buildings
Average Revenue by buildings
Building
Listings
Revenue
Building
Building
Building
Building
Building
Building
Building
96
96
96
96
96
96
96
$18,000/yr
$18,000/yr
$18,000/yr
$18,000/yr
$18,000/yr
$18,000/yr
$18,000/yr
Financial Overview
9,89%
Gross Yield:
6,9%
Cap Rate:
6,9%
Cash-on-Cash Return:
Total Investments
Financing
Revenue
Expenses
Upfront equity
Net Operating Income
Leveraged Net Cash Flow
$264,070
$0
$2176/mo
$653/mo
$264,070
18,276$/yr • 1523$/mo
18,276$/yr • 1523$/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
02/22/2024
02/22/2024
02/22/2024
02/22/2024
02/22/2024
02/22/2024
02/22/2024
Listed
Sold
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
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