rovostaysยท

Dubai investment math

Cash Flow Calculator (Dubai)

Monthly cash flow on a leveraged Dubai property: rent in, EMI + service charge + DEWA + maintenance out, what's left in your pocket each month.

Monthly amounts

Monthly cash flow

โˆ’AED 450

Annual: โˆ’AED 5,400

Breakdown

  • Rent collected+AED 9,000
  • EMIโˆ’AED 7,500
  • Service chargesโˆ’AED 1,000
  • Insuranceโˆ’AED 500
  • Vacancy reserveโˆ’AED 450
  • Net monthly cash flowAED 450

Break-even rent (rent that produces zero cash flow): AED 9,450/month