Coming Q4 2026
    Downtown Dubai

    W Residences Downtown Dubai

    W Residences, Downtown Dubai, Dubai

    Asking Price

    AED 1,805,000

    1

    Bedrooms

    2

    Bathrooms

    850

    Sq. Ft.

    18th Floor

    Floor

    About This Property

    W Residences Downtown Dubai brings the bold W Hotels brand to the heart of Dubai. These branded homes offer world-class amenities, Burj Khalifa views, and W's signature Whatever/Whenever service in one of the most prestigious addresses.

    Features & Amenities

    W Hotels branding
    Whatever/Whenever service
    Burj Khalifa views
    Panoramic views
    Rooftop pool
    Fitness center
    Spa & wellness
    Valet parking
    Currency
    Live rates from ECB

    Property Price

    AED 1,805,000

    Property Details

    Property TypeApartment
    DeveloperDar Al Arkan
    Year Built2026
    Parking1 Space
    StatusComing Q4 2026

    Investment Analysis

    Investment Analysis

    Financial Overview

    7.0%

    Gross Rental Yield

    Per Annum

    6.4%

    Net Rental Yield

    After Fees

    93.1%

    5-Year ROI Projection

    Total Return

    10%

    Capital Appreciation

    Annual Average

    Currency
    Live rates from ECB

    1 AED = 1.0000 AED•Source: ECB

    Financial Details

    Property PriceAED 1,805,000
    Annual Rental IncomeAED 126,350
    Annual Service ChargesAED 10,830
    Net Annual IncomeAED 115,520
    5-Year Projected ValueAED 2,906,971
    5-Year Total ReturnsAED 1,679,571

    Investment Highlights

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

    • Dubai's real estate market has shown consistent 10% 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 1,805,000
    Down Payment
    25%

    AED 451,250

    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 3,044,909

    Upfront CostsAED 584,472
    Total Mortgage PaymentsAED 2,257,375
    Insurance (25 years)AED 203,063

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

    Monthly Payment

    AED 7,525

    Over 25 years at 4.5% interest

    Loan Summary

    Loan AmountAED 1,353,750
    Total InterestAED 903,625
    Total RepaymentAED 2,257,375

    Upfront Costs

    Down Payment (25%)AED 451,250
    DLD Registration (4%)AED 72,200
    Agency Fee (2%)AED 36,100
    Mortgage Registration (0.25%)AED 3,384
    Bank Processing (1%)AED 13,538
    Valuation FeeAED 3,000
    Trustee/Oqood FeeAED 4,000
    NOC FeeAED 1,000
    Total Upfront RequiredAED 584,472

    Annual Insurance Costs

    Life Insurance (0.5% of loan)AED 6,769
    Property Insurance (0.075%)AED 1,354
    Total Annual InsuranceAED 8,123

    * 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.