0%

ROI
OPEN FOR INVESTMENT

Samana Waves Three bedroom with Pool in Dubai

Samana Waves Phase 2 - Dubai - United Arab Emirates

3 Bedrooms 3 Bathrooms 2,293 sqft

Offered by Vairt

$ 712,253 Total Investment $ 25,000 Minimum Investment

  • Indicative yields calculated based on property price and current and estimated rents. Historical results are not indicative of future returns. Long term returns will vary with market conditions. Please review risk warnings.

    Est. Property Acquisition Cost $ 712,253
  • Indicative yields calculated based on property price and current and estimated rents. Historical results are not indicative of future returns. Long term returns will vary with market conditions. Please review risk warnings.

    Est. Property rehabilitation cost $ 0

Explore this project

Property Detail

Samana Waves is an ultra-high-end residence apartment located in the heart of Dubai, the city of dreams, designed for those who prefer leisure, lavishness, and a bit of extravagance in life. Samana Waves features state-of-the-art apartments with spacious interiors inside and breathtaking views outside. Offering everything from private pools in selected units to a relaxing leisure deck with a gigantic pool and iconic cascading water features, to an indoor and outdoor gym, to a sauna and steam room, to a dedicated kids play area; Samana Waves fulfills all the amenities that you would wish for a luxurious lifestyle.

Read More Read Less

Why you should Invest?

How much can you earn on this investment?

 

Estimate Total Investment

$ 712,253
 

Estimate Sale Price

$1,210,830

Estimate Sale Costs

$84,758.10 7%

Estimate Gross Profit

$413,818.90
Estimate Return on Investment (Total)

58.10%

Vairt's Share (ROI)

29.05%

Partners's Share (ROI)

Investment >= 25000: you will got 30% of profit share
Investment >= $50,000: you will got 40% of profit share
Investment >= $100,000 : you will got 50% of profit share

29.05%

investment Graph

Financials

Sale Breakdown
Total Vairt Vairt Partner
Estimate Purchase Price $ 712,253 $498,577 $ 712,253
Estimate Rehab cost $ 0 $0 $ 0
Estimate Total Investment $ 712,253 $498,577.10 $ 712,253
Estimate Sale Price $ 1,210,830 605,415 605,415
Estimate Hold time 5.0 Years
Estimate Sale Costs $ 84,758
Estimate Gross Profit $ 413,819 206,909.45 $289,673 206,909.45
Estimate Management Fee $ 0
Estimate Net Profit $ 413,819 206,909.45 $289,673.23 206,909.45
Rental Breakdown
Total Partner
Estimate Gross rent per year 56,976.00 $56,976
Estimate Service charges $ 0
Estimate Cost $ 0
Estimate Property Management $ 0
Estimate Property Insurance / Taxes $ 0
Estimate Net rent $ 56,976.00 $56,976
Estimate Net dividend income $ 56,976.00 $28,488.00 $28,488.00
Estimate Net dividend yield 8 %* 4.00% 4.00
Only 2 decimal places shown. Calculation carried on actual numbers. Some rounding discrepancies may appear.

Property key info

Min investment amount
$25,000
Number of investors
(1)
Suggested holding period
5.0 Years
Estimate Sale Price
$1,210,830

Rental yields

Total Investment
$712,253
Estimate Property Acquisition Cost
$712,253
Estimate Property rehabilitation cost
$0
Frequency
Monthly

Confidential property Documents

Amenities View All

  • Dishwasher
  • Fireplace
  • Washer/dryer
  • Carpets
  • Public Park
  • Storage
  • Laundry Room
  • Electric
  • Freezer
  • Partially finished
  • Family room
  • Master bath
  • Attic
  • Ceiling fans
  • Double pane/storm windows
  • Skylights
  • City
  • Built-up
  • Off-street
  • On-street
  • Balcony/patio
  • Lawn
  • Porch
  • Brick
  • Cement / Concrete
  • Contemporary
  • Near transportation
  • Sports court

Location on Map

Brokerage & Construction partner

RealState Broker

  • Coldwell Banker
  • Keller Williams

Construction partner

  • Vairt Constructions

Close

Need our help?

Only use this form if you're unable to complete this security check using another option it can take several days to get back into your account if you need our help.

Next

Vairt Login

Close