Huge Terrace | Sea View | 50/50 PP

Apartment · Dubai Islands · Dubai

$700k2.2% projected yield63% occupancy1 bed1 bath83.6 m²

<strong>Subarashi Real Estate</strong> proudly presents an exclusive sea-view 1-bedroom residence with an oversized terrace at <strong>Azizi Wasel, Dubai Islands. </strong>Discover a new standard of island living at<strong> Azizi Wasel,</strong> an exceptional waterfront development on the prestigious <strong>Dubai Islands. </strong>This elegant 1-bedroom apartment offers a thoughtfully designed layout with 1 bathroom, a dedicated laundry area, and an extraordinary 348.97 sq. ft. private terrace overlooking the Arabian Gulf. Combining breathtaking sea views with expansive outdoor living, this

1-bedroom freehold apartment in Dubai Islands — photo 1 of 5
Subarashi Real Estate Brokerage
1-bedroom freehold apartment in Dubai Islands — photo 2 of 5
1-bedroom freehold apartment in Dubai Islands — photo 3 of 5
1-bedroom freehold apartment in Dubai Islands — photo 4 of 5
1-bedroom freehold apartment in Dubai Islands — photo 5 of 5

Huge Terrace | Sea View | 50/50 PP

Dubai Islands · Azizi Wasel · Ref BF-891753090 Source verified · Subarashi Real Estate Brokerage · listed 3 Jul 2026
Asking price · Freehold
$700,272
Inquire — direct to agent
Ownership
Freehold
Bedrooms
1
Bathrooms
1
Built area
83.6 m²
Brixfox Score 40 · DFinancial analysis ↓
Modelled from Airbnb listings we track across Dubai Islands — live calendar data. Projections are estimates, not financial advice.
Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager whose commission includes the OTA/channel listing (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission but pays the OTA host fee directly — and your own time.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
—
Awaiting comparable data
Gross yield · all-in basis
—
Before tax in your home country and financing costs. Estimates, not financial advice.

Revenue assumptions

Derived from the comparable Airbnb listings below. ADR reflects asking prices, not booked rates; occupancy comes from observed calendar availability.
Expected ADR
—
Asking-price basis
Expected occupancy
—
Projected annual revenue
—
ADR × occupancy × 365
Seasonal occupancy pattern
Peak Jan +30% · Low Jul -35%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
$
Acquisition costs· 4.7% of price, auto-calculated
$32,772
DLD Transfer Fee$28,011
Notary & registration$1,260
Legal fees$3,501
Renovation budget· Off-plan / new build — delivered brand-new, no renovation budgeted.
$
Furniture & STR launch· default ≈ $17,680/bedroom
$
All-in investment
$750,724
+7.2% over asking

Total return estimate

OptionalNet yield plus an appreciation assumption you choose. Appreciation is a forward-looking assumption, not data — which is why it defaults to 0% and is kept out of the yield figures above.
Annual appreciation assumption0%
0%5% · Dubai Islands 5-yr avg — historical, not a forecast8%
Indicative total return
—/yr
— + 0% appreciation
Appreciation assumptions are illustrative only. Past regional price growth does not predict future performance; local supply, regulation and currency moves can materially change outcomes. Not financial advice.

Where it sits — and the comps around it

The Airbnb listings behind the market evidence above, on the map. When our photo-matching identifies this exact property on Airbnb, its live listing appears below.

Location

Dubai Islands

Azizi Wasel, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Weak
1.7% annual return
Occupancy
Good
63% average occupancy
Nightly Rate
Weak
$66 per night
Visual Appeal
Average
Not yet analyzed
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Yield of 1.7% is below the market average — model your cashflow carefully

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

43% occ.
1.2%
$694/mo
53% occ.
1.5%
$856/mo
63% occ.
1.7%
$1,017/mo
current
73% occ.
2.0%
$1,179/mo
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. A vetted local management partner is already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 7+ yrs operating 220+ properties managed ~1h guest response

Skyline Holiday Homes

Vetted

DTCM-licensed holiday-home operator

18%
Management fee
of rental revenue — already in your Managed figures

Turnkey short-term rental management for Dubai apartments. DTCM permitting, hotel-grade housekeeping and yield optimisation across the towers.

What the fee covers

  • Listing setup & optimisation (Airbnb, Booking.com, VRBO)
  • Dynamic pricing & revenue management
  • 24/7 multilingual guest communication
  • Guided check-in / check-out & key handling
  • Professional cleaning, laundry & restocking
  • Maintenance & repairs coordination
  • Monthly owner statements & payouts
  • Guest screening & damage protection
  • DTCM holiday-home permit & registration
  • DEWA / utilities & Ejari coordination
Visit Skyline Holiday Homes

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Airbnb Comp Analysis

Finding Airbnb comps...

Interested in this property?

Your inquiry goes directly to the listing agent — with your Brixfox analysis attached, so you arrive as a qualified buyer, not a cold email. Brixfox adds no fee.

Source verified · Subarashi Real Estate Brokerage

We forward your message and analysis to the listing agency and keep a copy to follow up. No spam, no fee.

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Dubai has no rental-income or annual property tax; a one-off 4% DLD transfer fee applies at purchase. Market factors in Dubai may impact actual yields.