Property Details
Expenses
💡 Note:
• Adjust the input values to match your property details
• Target occupancy rate affects short-term rental income
• Management fee includes property management services
Executive Summary
AED 67,500
Long Term Net Income
AED 88,478
Short Term Net Income (90%)
31%
Income Increase
The forecasted annual rent for your unit at 90% occupancy is AED 88,478
This is 31% higher than your current income
Apartment
PROPERTY TYPE
1 BR
BEDROOMS
1
BATHROOMS
Jaddaf
PROJECT
Income Calculator
| Name | Long Term | Short Term | Short Term Occupancy | |||||
|---|---|---|---|---|---|---|---|---|
| 75% | 80% | 85% | 90% | 95% | 100% | |||
Monthly Income Comparison
Long Term
Short Term
Long Term Monthly
AED 5,625
Short Term Monthly
AED 7,373
Monthly Growth
+31%
Annual Income Comparison
LONG TERM
AED 67,500
Net Annual Income
SHORT TERM
AED 88,478
Net Annual Income