Zabeel View 2-BR I Cheapest Price I For Sale

Apartment · DIFC · Dubai

$762k11.2% projected yield48% occupancy2 bed3 bath181.53 m²

Hello Future Property Owner,<br /><br />At Grand Way Group, we’re excited to offer you beautiful options that could be your next dream property. <br />We're here to help you find the perfect place that fits your style and needs because finding the right home should feel just right. <br />Come see it for yourself after all, seeing is believing! Let’s make today the day you meet your match in real estate. <br /><br />Property Features:<br /><br />Two bedrooms with built-in wardrobes<br />Spacious layout with bright open-plan living and dining area<br />Floor-to-ceiling windows providing natural

Price
$762,423
ReportInquire
2-bedroom freehold apartment in DIFC — photo 1 of 4
Grand Way Realty
1 / 4
2-bedroom freehold apartment in DIFC — photo 2 of 4
2 / 4
2-bedroom freehold apartment in DIFC — photo 3 of 4
3 / 4
2-bedroom freehold apartment in DIFC — photo 4 of 4
4 / 4

Zabeel View 2-BR I Cheapest Price I For Sale

DIFC · Park Towers · Ref BF-912037941Source · Grand Way Realty · listed 4 Jul 2026
Asking price
$762,423
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Dubai ownership, tax and letting rules

Bedrooms
2
Bathrooms
3
Built area
181.53 m²
Brixfox Score 73 · BFinancial analysis ↓

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
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.
Gross yield · all-in basis
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across DIFC — live calendar data.

No Airbnb match on file

We have not confirmed this exact property on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured, market-calibrated asking-to-booked factor. Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
$486
Expected booked rate (market-calibrated)
Expected occupancy
48%
Full-year estimate, market-calibrated
Projected annual revenue
$85,163
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· 6.3% of price, auto-calculated
$48,150
DLD transfer fee (4%)$30,497
Buyer-side agent fee (incl. VAT)$16,011
Registration trustee fee (incl. VAT)$1,144
Developer NOC$272
DLD admin fee$158
Title deed issuance$68
Renovation budget· no measured Dubai basis — enter your own quote
$
Furniture & STR launch
$
All-in investment
$818,198
+7.3% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
••••
Holiday-home operator
••••
Booking channel fees
••••
Cleaning & consumables (above the guest fee)
••••
Building service charge
••••
DEWA, district cooling & internet
••••
DET holiday-home permit
••••
Insurance
••••
Maintenance reserve
••••
Income tax on rent
••••
Net operating income
••••
Net yield on all-in investment
••%

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%5% · DIFC 5-yr avg — historical, not a forecast8%
Yield + value growth
••/yr
••% net yield + 0% value growth
Value growth figures 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.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Dubai ownership, tax and letting rules

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

DIFC · Park Towers

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

73B
Location••••
•••• •••• ••••
Rental Yield••••
•••• •••• ••••
Occupancy••••
•••• •••• ••••
Nightly Rate••••
•••• •••• ••••
Visual Appeal••••
•••• •••• ••••
Size & Space••••
•••• •••• ••••
Tenure••••
•••• •••• ••••

Upgrade to Pro to see the full scorecard analysis.

Risk & what-if

ScenarioOccupancyNet income /yrNet yield
-18 pts occupancy30%••••••%
-8 pts occupancy40%••••••%
Expected48%••••••%
+10 pts occupancy58%••••••%

Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost · upgrade to Pro to stress-test this yield

TenureFreeholdno lease decay · no amortisation
Payback11.2 yearsfrom net rent at the expected case
Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Dubai ownership, tax and letting rules
Included with Pro once its free trial ends

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · Grand Way Realty

We email you a copy and check in a few days later that you heard back. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use verified Brixfox Intelligence rental data. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. 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.