Back to Properties
    Coming 2027
    Dubai Harbour

    W Residences at Dubai Harbour

    W Residences, Dubai Harbour, Dubai

    Asking Price

    AED 7,650,000

    3

    Bedrooms

    4

    Bathrooms

    2,800

    Sq. Ft.

    High Floor

    Floor

    About This Property

    Experience upscale urban living at its finest at W Residences at Dubai Harbour. The three-tower complex features striking diagonal architecture connecting where water and sky meet, with breathtaking views of The Palm Jumeirah, Dubai Marina and Bluewaters Island.

    Select from well-appointed 1 to 5-bedroom residences including rooftop penthouses with private pools. Smart home features come as standard alongside warm design and immaculate finishes. The largest marina in the Gulf region is at your doorstep.

    Features & Amenities

    200m infinity pool - longest in Dubai
    43,000 sq ft Wellfit fitness centre
    Private cinema & recording studio
    Residents lounge & co-working spaces
    Wellness spa & yoga studios
    Kids club
    24/7 concierge & valet parking
    Views of Palm Jumeirah & Marina
    Access to Dubai Harbour Yacht Club
    Smart home automation
    Currency
    Live rates from ECB

    Property Price

    AED 7,650,000

    Property Details

    Property TypeApartment
    DeveloperArada
    Year Built2027
    Parking2 Spaces
    StatusComing 2027

    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 7,650,000
    Annual Rental IncomeAED 459,000
    Annual Service ChargesAED 45,900
    Net Annual IncomeAED 413,100
    5-Year Projected ValueAED 11,240,360
    5-Year Total ReturnsAED 5,655,860

    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 7,650,000
    Down Payment
    25%

    AED 1,912,500

    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 12,881,110

    Upfront CostsAED 2,453,219
    Total Mortgage PaymentsAED 9,567,267
    Insurance (25 years)AED 860,625

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

    Monthly Payment

    AED 31,891

    Over 25 years at 4.5% interest

    Loan Summary

    Loan AmountAED 5,737,500
    Total InterestAED 3,829,767
    Total RepaymentAED 9,567,267

    Upfront Costs

    Down Payment (25%)AED 1,912,500
    DLD Registration (4%)AED 306,000
    Agency Fee (2%)AED 153,000
    Mortgage Registration (0.25%)AED 14,344
    Bank Processing (1%)AED 57,375
    Valuation FeeAED 5,000
    Trustee/Oqood FeeAED 4,000
    NOC FeeAED 1,000
    Total Upfront RequiredAED 2,453,219

    Annual Insurance Costs

    Life Insurance (0.5% of loan)AED 28,688
    Property Insurance (0.075%)AED 5,738
    Total Annual InsuranceAED 34,425

    * 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.

    Property Documentation

    W Residences at Dubai Harbour - Official Brochure

    w-residences-dubai-harbour.pdf2.4 MB

    Official marketing documentation from the developer