Coming 2028
    Jumeirah

    Marsa Al Arab Villas

    Marsa Al Arab, Jumeirah 3, Dubai

    Asking Price

    AED 72,250,000

    6

    Bedrooms

    7

    Bathrooms

    15,000

    Sq. Ft.

    Beachfront

    Floor

    About This Property

    Marsa Al Arab Villas by Dubai Holding offer an unprecedented opportunity to live adjacent to the iconic Burj Al Arab. These ultra-luxury beachfront villas feature private beach access and unobstructed sea views.

    Features & Amenities

    Burj Al Arab proximity
    Private beach
    Infinity pool
    Staff quarters
    Home automation
    Landscaped gardens
    Direct sea access
    Exclusive community
    Currency
    Live rates from ECB

    Property Price

    AED 72,250,000

    Property Details

    Property TypeVilla
    DeveloperDubai Holding
    Year Built2028
    Parking5 Spaces
    StatusComing 2028

    Investment Analysis

    Investment Analysis

    Financial Overview

    4.0%

    Gross Rental Yield

    Per Annum

    3.5%

    Net Rental Yield

    After Fees

    51.3%

    5-Year ROI Projection

    Total Return

    6%

    Capital Appreciation

    Annual Average

    Currency
    Live rates from ECB

    1 AED = 1.0000 AED•Source: ECB

    Financial Details

    Property PriceAED 72,250,000
    Annual Rental IncomeAED 2,890,000
    Annual Service ChargesAED 361,250
    Net Annual IncomeAED 2,528,750
    5-Year Projected ValueAED 96,686,798
    5-Year Total ReturnsAED 37,080,548

    Investment Highlights

    • Prime location with exceptional rental demand from corporate executives and high-net-worth tenants.

    • Dubai's real estate market has shown consistent 6% annual appreciation over the past decade.

    • Tax-free rental income with no capital gains tax on property sales.

    • Golden Visa eligibility for property investments over AED 2 million.

    • Professional property management services available with guaranteed rental programs.

    • Guaranteed rental return programs available by individual agreement.

    Dubai Rental Yield by Price Tier

    Ultra-luxury properties typically yield less due to limited tenant pools, longer vacancy periods, and owner-occupier dominance.
    This Property
    Other Tiers

    Source: Dubai Land Department & RERA Q4 2025 data

    * Projections are based on historical data and market analysis. Actual returns may vary. Past performance is not indicative of future results.

    Financial Planning

    Mortgage Calculator

    Calculate your monthly payments and understand the total cost of ownership

    Adjust Your Terms

    Property PriceAED 72,250,000
    Down Payment
    25%

    AED 18,062,500

    15%50%
    Interest Rate
    4.5%
    2%8%
    Loan Term
    25 Years
    5 years25 years
    Currency
    Live rates from ECB

    1 AED = 1.0000 AED•Source: European Central Bank

    Total Cost of Ownership

    AED 121,584,486

    Upfront CostsAED 23,098,844
    Total Mortgage PaymentsAED 90,357,517
    Insurance (25 years)AED 8,128,125

    Complete cost over 25-year term including all fees, interest, and insurance

    Monthly Payment

    AED 301,192

    Over 25 years at 4.5% interest

    Loan Summary

    Loan AmountAED 54,187,500
    Total InterestAED 36,170,017
    Total RepaymentAED 90,357,517

    Upfront Costs

    Down Payment (25%)AED 18,062,500
    DLD Registration (4%)AED 2,890,000
    Agency Fee (2%)AED 1,445,000
    Mortgage Registration (0.25%)AED 135,469
    Bank Processing (1%)AED 541,875
    Valuation FeeAED 15,000
    Trustee/Oqood FeeAED 4,000
    NOC FeeAED 5,000
    Total Upfront RequiredAED 23,098,844

    Annual Insurance Costs

    Life Insurance (0.5% of loan)AED 270,938
    Property Insurance (0.075%)AED 54,188
    Total Annual InsuranceAED 325,125

    * Insurance is mandatory for mortgage approval and must be renewed annually

    * Calculations are estimates based on standard UAE mortgage terms. Actual rates and fees may vary by bank and borrower profile.