Calculate Payment Breakdown
Enter property details to generate complete payment schedules with downloadable CSVs
Global Settings
Properties
Property 1
Fees & Charges
Payment Summaries
1 Bedroom
AED 1,100,000 ($299,530.00)
Down Payment (10%)
AED 110,000
$29,953.00
After 30 Days
AED 115,000
$31,314.50
Construction Phase (50%)
AED 550,000
$149,765.00
Land Dept Fee (2%)
AED 22,000
$5,990.60
Post-Handover (30%)
AED 330,000
$89,859.00
Total Investment
AED 1,152,000
$313,689.60
Beachfront Living
Exclusive waterfront development with panoramic sea views
Fully Furnished
Premium interiors with elegant, modern design
World-Class Amenities
470,000 sq. ft dedicated to wellness and lifestyle