Naya by Nakheel
Residential Complex will consist of 3 buildings up to 20 floors high, as well as a collection of luxurious villas. In the project it will be possible to buy apartments with 1-4 bedrooms ranging from 66 m², penthouses and villas. All lots are sold immediately with finishing.
23.5 % per year
Projected Return on Investment
6.6% per year
Projected Rental ROI
Explore options in the
Naya by Nakheel
Naya by Nakheel
We'll take care of the entire transaction process from purchase to sale
Where is NAYA located?
The Mohammed Bin Rashid City area is located in a very picturesque location. There is an embankment, an artificial lagoon, cycling and jogging paths, and numerous parks in its vicinity.
Crystal clear lagoon with beach
The World's largest Shopping Mall
Restaurants of any segment
to airports
to Dubai mall
20 minutes
1 minute
10 minutes
to the beach
30 minutes
to Palm Jumeirah
PROJECT BENEFITS
Excellent finishing quality and ergonomic layout
Premium materials and design solutions
Availability of its own lagoon
Accessibility to the beach and promenade
Private premium community with villas
Provides a comfortable living standard and safety
Accessibility to the Center
The location is 10 minutes from Burj Khalifa and Dubai mall
The Largest Mall
The new World's biggest Mall, which can serve up to 180 million visitors annually
High Demand Project
High Return on Investment
PRICES
or 460,000 $
From 1.7 mln AED
INTEREST-FREE INSTALLMENT PLAN
10% every 6 months
After Complex commissioning in the 4th quarter of 2026
20%
During Construction
60%
First Installment
20%
PAYMENT PLAN
1
340 000,00 AED 92 600$
Installment №1 (20%)
Booking
2
Installment №2 (10%)
1 020 000,00 AED 278 000$
Every 6 months after booking
3
Installment №3 (20%)
340 000,00 AED 92 600$
Upon receipt of keys Q3 2027
Price: 1 700 000,00 AED ( 460 000$ )
INVESTMENT ANALYSIS
- Prices have increased by 9% per year since 2022
- Average rental price in the area is 115,000 AED
23,5% per year
Projected Return on Investment
6,6 % per year
Projected Rental ROI
RENTAL YIELD CALCULATION
1 700 000, 00 AED
Price (AED)
1 bedroom
Type
706 AED
SQFT
Fine
Finishing
15,00 AED
Service Charge per SQFT
MBR city
Location
Q3 2027
Project Commissioning
Expenses
68 000,00 AED
DLD (4%)
5000 AED
OCOOD
10 590 AED
Total SC
0 AED
Commission
115 000,00 AED
Long-Term Rental Rate
CALCULATION OF YIELD IN A YEAr
6,6%
Annual Yield
Total Payments
Total Excpenses
510 000,00 AED
Total Investment Period
583 960 000,00 AED
Ownership Tax
12 months
0
Market Dynamics in this area for 2022 (DLD statistics)
Market Growth in 1 year
153 000,00 AED
0%
1 921 000,00 AED
9%
Total Sale Price of the Apartment
113%
153 000,00 AED
Cumulative Cost Growth over the period
68 000,00 AED
Duty Payment to DLD upon purchase
4%
153 000,00 AED
Return on Investment
23,5%
ROI
WE TAKE GUIDANCE OF THE ENTIRE TRANSACTION PROCESS FROM PURCHASE TO SALE, MARKETING PLACEMENT AND RENTAL
