DUBAI
POWERED BY CRISTIANVADUVA.COMAIXLUXURY.COM
ENRO
Back to Underwriting Desk
DLD Law 7/2006 • CBUAE Regulations • Romanian Fiscal Code
INVESTMENT LAB • INTERACTIVE FINANCIAL DESKS

FINANCIAL MODELING
SUITE.

Institutional calculators for residential and commercial real estate acquisitions, statutory fee schedules, mortgage leverage, holiday home yields, and cross-border European portfolio comparisons.

Romania Catalog →Explore Dubai Inventory →

Rental Yield & Net Income Engine

Calculates Gross & Net Rental Yields including statutory DLD acquisition fees and operating expenses.

CALCULATED

Input Parameters (User Provided)

AED 3,500,000
AED 500kAED 25MAED 50M
AED 240,000
Transparent Statutory Inclusions:

Acquisition cost models statutory DLD buyer transfer fee share (2% baseline assumption of the 4% statutory transfer fee, subject to transaction agreement), scenario document tariffs (AED 250 title + AED 250 map + AED 20 fees = AED 520 for residential unit), AED 4,200 trustee partner fee, and customary 2.1% brokerage assumption (total AED 148,220).

Calculated Returns & Cash Flow

Gross Rental Yield
6.58%
Gross Rent / Total Acquisition
Net Rental Yield (NOI)
5.16%
After all expenses & service fees
Gross Annual Rent:AED 240,000
Annual Service Charges:- AED 26,100
Maintenance Reserve (5%):- AED 12,000
Property Management (5%):- AED 12,000
Net Operating Income (NOI / Year):AED 188,400
Mathematical Provenance

(Net Operating Income [AED 188,400] / Total Acquisition Cost [AED 3,648,220]) × 100

Yield Methodology:
Gross Yield = (Annual Rent / Purchase Price) × 100
Net Operating Yield = ((Gross Rent − Service Charges − Maintenance − Mgmt) / Total Outlay) × 100
Statutory source: Dubai Land Department tenancy contract benchmarks and RERA service charge index.

Deterministic model outputs are provided for educational and pre-transactional analysis only. Calculations do not constitute formal lending pre-approvals or licensed tax advice.

View Official Data Provenance →