Coming 2028
    La Mer

    Port de La Mer Phase 2

    Port de La Mer, La Mer, Dubai

    Asking Price

    AED 5,220,000

    3

    Bedrooms

    4

    Bathrooms

    2,200

    Sq. Ft.

    Penthouse

    Floor

    About This Property

    Port de La Mer Phase 2 by Meraas offers Mediterranean-inspired beachfront living with private marina access. Yachts, turquoise waters, and an exclusive lifestyle destination.

    Features & Amenities

    Private marina
    Yacht berths available
    Mediterranean design
    Beach access
    Retail promenade
    Fine dining
    La Mer Beach access
    Premium lifestyle
    Currency
    Live rates from ECB

    Property Price

    AED 5,220,000

    Property Details

    Property TypeApartment
    DeveloperMeraas
    Year Built2028
    Parking2 Spaces
    StatusComing 2028

    Investment Analysis

    Investment Analysis

    Financial Overview

    6.0%

    Gross Rental Yield

    Per Annum

    5.4%

    Net Rental Yield

    After Fees

    73.9%

    5-Year ROI Projection

    Total Return

    8%

    Capital Appreciation

    Annual Average

    Currency
    Live rates from ECB

    1 AED = 1.0000 AED•Source: ECB

    Financial Details

    Property PriceAED 5,220,000
    Annual Rental IncomeAED 313,200
    Annual Service ChargesAED 31,320
    Net Annual IncomeAED 281,880
    5-Year Projected ValueAED 7,669,893
    5-Year Total ReturnsAED 3,859,293

    Investment Highlights

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

    • Dubai's real estate market has shown consistent 8% 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 5,220,000
    Down Payment
    25%

    AED 1,305,000

    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 8,792,640

    Upfront CostsAED 1,677,138
    Total Mortgage PaymentsAED 6,528,252
    Insurance (25 years)AED 587,250

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

    Monthly Payment

    AED 21,761

    Over 25 years at 4.5% interest

    Loan Summary

    Loan AmountAED 3,915,000
    Total InterestAED 2,613,252
    Total RepaymentAED 6,528,252

    Upfront Costs

    Down Payment (25%)AED 1,305,000
    DLD Registration (4%)AED 208,800
    Agency Fee (2%)AED 104,400
    Mortgage Registration (0.25%)AED 9,788
    Bank Processing (1%)AED 39,150
    Valuation FeeAED 5,000
    Trustee/Oqood FeeAED 4,000
    NOC FeeAED 1,000
    Total Upfront RequiredAED 1,677,138

    Annual Insurance Costs

    Life Insurance (0.5% of loan)AED 19,575
    Property Insurance (0.075%)AED 3,915
    Total Annual InsuranceAED 23,490

    * 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.