Dubai Rental ROI Calculator

Model holiday-home and long-term rental returns with real Dubai occupancy and cost assumptions.

Inputs

• Purchase price (AED)
• Furnishing cost (AED)
• Annual service charges (AED)
• Average daily rate (ADR) (AED)
• Occupancy: 75%
• Operating costs: 30% of revenue

Results

• Net yield: 6.72%
• Payback period: 14.9 years
• Total investment: AED 1,585,000
• Gross annual revenue: AED 177,938
• Net annual income: AED 106,556
• Gross yield: 11.23%
• 5-year net cashflow: AED 532,781

Estimates only. Actual returns depend on market conditions, occupancy and operating costs.