Dubai STR Analysis — Adjust the fields to match your property.
Monthly Cashflow
—
No Mortgage
Annual Cashflow
—
No Mortgage
Net Rental Yield
—
On Total Upfront Cost
1 — Property Details▾
From Bayut / Property Finder
AED
Used to calculate inspection cost
sqft
AED 1 per sqft (auto-calculated)
AED
650
To make property STR-ready
AED
Typically ~7–8% additional to property price
AED
—
Upfront Cost Breakdown
2 — Rental Revenue▾
From AirDNA Rentalizer "Avg Daily Rate"
AED
From AirDNA Rentalizer "Occupancy Rate"
%
3 — Annual Expenses▾
Check your building rate
AED
Only if owner pays. Leave 0 if guest pays
AED
15–20% via PM company; 3% if self-managed
%
~5% of revenue
%
Leave 0 if using a Property Management company
Laundry AED 75/bag + Cleaning AED 105
AED
Annual estimate
AED
Annual
AED
From AED 450 + 5% VAT
AED
AED 370–1,270 depending on property size
AED
Expense Breakdown
4 — Mortgage (optional)▾
Estimates only. All figures calculated here are indicative. Verify your actual rate, down payment requirement, and life insurance cost with a licensed mortgage broker before making any investment decision.
UAE Central Bank minimum: 20% for expats, 15% for UAE nationals on 1st property (≤ AED 5M). Verify current rules with your broker.
Auto-calculated.
AED
—
Your planned cash contribution. Must meet the minimum.
AED
Auto-calculated: Purchase Price − Down Payment
AED
—
Variable rates track EIBOR + bank margin. Verify with your broker. Rates change frequently.
%
Years. Max 25 years for most Dubai mortgages.
yrs
Typically 0.5–1% of loan amount. Negotiable.
%
Auto-calculated from loan amount.
AED
—
Used to estimate mandatory life insurance premium. An approximation only.
Affects life insurance premium.
Principal + Interest only. Life insurance added separately below.
AED
—
Est. based on age, smoker status, and loan amount. Get a real quote from insurer.
AED
—
P&I + Life Insurance. Property insurance not included here — add to Section 3 expenses above.
AED
—
Upfront Mortgage Costs
Revenue estimates: Use AirDNA Rentalizer for nightly rate and occupancy data. This tool provides indicative estimates only. Verify all figures with your mortgage adviser before making investment decisions.