1 · Total property cost
Property price
DLD 4%
Developer admin fee
Agency fee (2% + VAT)
Handover (Empower + DEWA + snagging)
ARAN WASI furnishing + cleaning (incl. VAT)
Total acquisition cost
2 · Annual holding cost
Service charges per year
3 · Your return
A home to enjoy: no income to calculate. Your investment is the total acquisition cost plus the annual holding cost.
Expected sale price
Sales commission (2%)
POAAED 3,000
− Total acquisition cost
+ Deposits recovered (Empower 2,000 + DEWA 1,900)AED 3,900
Gross annual rent
ALLPA WASI management (5%)
Service charges
Net annual income (SAMAY WASI)
Service charges
Reference amounts. Third-party fees (developer, DLD, Empower, DEWA) and rent or sale prices depend on the market. This simulator is not a formal quotation. Paying with a mortgage? Use our mortgage simulator.