Long-Term Rental (LTR): 1 Bedroom in City Walk
Annual Ejari tenancy in City Walk. Stable passive income with zero vacancy risk and institutional-grade tenant demand.
5.0%
Gross Yield
4.0%
Net Yield (Post-Drag)
95%
Occupancy Assumption
AED 3.0M
Median Acquisition Price
Investment Thesis
Institutional-grade annual lease positioning in City Walk. Passive income with 5.0% gross yield and zero occupancy volatility.
Data Quality: Based on 3 verified transactions and real rental proxies.
Institutional-Grade Yield Analysis
Gross Yield Calculation
Scenario TypeLong-Term Rental (LTR)
Occupancy Assumption95%
Typical Yield Range4–6%
Computed Gross Yield5.0%
Operational Cost Drag
Service Charge (Annual)8.0%
Management & Platform Fees12.0%
Total Drag20.0%
Net Yield (Post-Drag)4.0%
Annual Revenue Projection
Based on median property price of AED 3.0M
Minimum Annual Revenue
AED 118K
Maximum Annual Revenue
AED 177K
Evidence Base & Data Quality
All metrics backed by verified transaction data and rental intelligence. No aspiration, no invented numbers.
3
Recent Transactions
AED 3.0M
Average Price
AED 2406/sqft
Price per Sqft
Prime Community
Location Tier
Regulatory Requirements
- ✓Ejari Tenancy Registration
- ✓Tenancy Law Compliance
Key Investment Risks
- ◆Market occupancy volatility
- ◆Regulatory changes
- ◆Competitive supply increase
- ◆Tenant payment default
- ◆Eviction delays
- ◆Rent regulation changes