Handover Q3 2026
    Downtown Dubai

    W Residences Tower 2

    W Residences Tower 2, Downtown Dubai, Dubai

    Asking Price

    AED 2,660,000

    2

    Bedrooms

    3

    Bathrooms

    1,200

    Sq. Ft.

    22nd Floor

    Floor

    About This Property

    W Residences Tower 2 in Downtown Dubai is the latest addition to this prestigious branded development. With limited units available, this tower offers prime positioning and enhanced views of the Burj Khalifa and Dubai Fountain.

    Features & Amenities

    Burj Khalifa views
    W Hotels amenities
    Infinity pool
    Dubai Fountain views
    Concierge services
    Valet parking
    Fine dining
    Premium lifestyle
    Currency
    Live rates from ECB

    Property Price

    AED 2,660,000

    Property Details

    Property TypeApartment
    DeveloperDar Al Arkan
    Year Built2026
    Parking1 Space
    StatusHandover Q3 2026

    Investment Analysis

    Investment Analysis

    Financial Overview

    6.0%

    Gross Rental Yield

    Per Annum

    5.4%

    Net Rental Yield

    After Fees

    95.5%

    5-Year ROI Projection

    Total Return

    11%

    Capital Appreciation

    Annual Average

    Currency
    Live rates from ECB

    1 AED = 1.0000 AED•Source: ECB

    Financial Details

    Property PriceAED 2,660,000
    Annual Rental IncomeAED 159,600
    Annual Service ChargesAED 15,960
    Net Annual IncomeAED 143,640
    5-Year Projected ValueAED 4,482,255
    5-Year Total ReturnsAED 2,540,455

    Investment Highlights

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

    • Dubai's real estate market has shown consistent 11% 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 2,660,000
    Down Payment
    25%

    AED 665,000

    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 4,483,445

    Upfront CostsAED 857,538
    Total Mortgage PaymentsAED 3,326,657
    Insurance (25 years)AED 299,250

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

    Monthly Payment

    AED 11,089

    Over 25 years at 4.5% interest

    Loan Summary

    Loan AmountAED 1,995,000
    Total InterestAED 1,331,657
    Total RepaymentAED 3,326,657

    Upfront Costs

    Down Payment (25%)AED 665,000
    DLD Registration (4%)AED 106,400
    Agency Fee (2%)AED 53,200
    Mortgage Registration (0.25%)AED 4,988
    Bank Processing (1%)AED 19,950
    Valuation FeeAED 3,000
    Trustee/Oqood FeeAED 4,000
    NOC FeeAED 1,000
    Total Upfront RequiredAED 857,538

    Annual Insurance Costs

    Life Insurance (0.5% of loan)AED 9,975
    Property Insurance (0.075%)AED 1,995
    Total Annual InsuranceAED 11,970

    * 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.