Premium Apartments | Smart Home | High ROI

Apartment · Dubai Islands · Dubai

$803k7.8% projected yield48% occupancy2 bed2 bath113.16 m²

"TRUSTIN HOMES REAL ESTATE presents an unparalleled opportunity with this stunning property. <br /><br />Payment Plan:-<br />Down Payment: 20%<br />During Construction: 40%<br />On Handover: 40%<br /><br />Handover: Q1 2028<br /><br />Luxury beachfront residential project located on Dubai Islands. <br />Offers 1 & 2 bedroom apartments, 3 bedroom duplexes, and a 4 bedroom signature penthouse. <br />Features high ceilings, panoramic windows, and premium-quality finishes. <br />Elegant interiors combining modern functionality with timeless design. <br />Sophisticated lobby and corridors that crea

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

Premium Apartments | Smart Home | High ROI

Dubai Islands · 997 Residences by Reef · Ref BF-942570585 Source verified · Trustin Homes Real Estate · listed 15 Jul 2026
Asking price · Freehold
$802,926
Inquire — direct to agent
Ownership
Freehold
Bedrooms
2
Bathrooms
2
Built area
113.16 m²
Gross yield
7.3%
Est. ADR
$356/night
Occupancy
48%
Brixfox Score 66 · BFinancial analysis ↓
Modelled from Airbnb listings we track across Dubai Islands — live calendar data. Projections are estimates, not financial advice.

Unlock full financial data

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

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.
Gross yield · all-in basis
7.3%
−3.7 pts in operating costs & local taxes
Before tax in your home country and financing costs. Estimates, not financial advice.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by the AirDNA-measured asking-to-booked factor (~−33% on Bali). Occupancy is calibrated against AirDNA reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
$356
Expected booked rate (asking −33%, AirDNA-calibrated)
Expected occupancy
48%
Full-year estimate, AirDNA-calibrated
Projected annual revenue
$62,701
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
$37,392
DLD Transfer Fee$32,117
Notary & registration$1,260
Legal fees$4,015
Renovation budget· Off-plan / new build — delivered brand-new, no renovation budgeted.
$
Furniture & STR launch· default ≈ $11,115/bedroom
$
All-in investment
$862,548
+7.4% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure on this page.
Gross annual revenue
$62,688
Management fee
%−$11,284
OTA / channel fees
%$-0
Cleaning (net of guest fees)
%−$2,508
Utilities, insurance & consumables
%−$6,269
Lodging / tourist tax
%−$3,134
Maintenance reserve
%−$8,029
Annual property tax
%$-0
Local income tax
%$-0
Net operating income
$31,464/yr
Net yield on all-in investment
3.6%

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
3.6%/yr
3.6% net yield + 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.

Ask Brixfox AI

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

Try one of these

2 of 2 free AI questions left — Pro is unlimited.

Where it sits — and the comps around it

The Airbnb listings behind the market evidence above, on the map.

Location

Dubai Islands

997 Residences by Reef, Approximate area

Loading Map...

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Good
3.6% net yield on all-in cost
Occupancy
Average
48% average occupancy
Nightly Rate
Strong
$356 per night
Visual Appeal
Pending
Analysis pending
Size & Space
Weak
0 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost

Sensitivity analysis requires Pro
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

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 · Trustin Homes Real Estate

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.