📍 Wasl Gate, Dubai, Dubai These estimates are indicative and modeled on developer-supplied baselines and historical transaction comps from Property Finder, Bayut, and DLD records. Brokers seeking access to our full B2B portal can explore Subscription Plans. Calculation Parameters: Net rental yield accounts for annual service charges. Five-year total profit combines 5-year cumulative net rent with projected 5-year capital appreciation on the starting purchase price.
Bellagio by Sunrise
📊 5-Year Financial & Cash-Flow Projection
Data-Backed Model
🏢 Project Fundamentals & Financial Inputs
Key Specs
💡 Why Invest in Bellagio by Sunrise?
✨ Key Highlights
– Contemporary design — floor‑to‑ceiling windows, high‑end finishes, natural light.
– World‑class amenities: indoor & outdoor pools, gym, yoga studio, spa, rooftop lounge, outdoor cinema.
– Family‑friendly features: landscaped gardens, children’s play areas, jogging track, EV charging.
– Community lifestyle: retail, dining, concierge, valet parking, sustainable living.📍 Location & Nearby Amenities
JBR The Walk — 10 minutes
Dubai Expo City — 12 minutes
Mall of the Emirates — 12 minutes
Burj Khalifa — 18 minutes
DXB Airport — 22 minutes
Broker Script Generator
Bellagio by Sunrise
- Purchase price: starting price used in the calculation (developer listing).
- Gross rental income: estimated annual rental, based on recent local listings and market averages.
- Net rental yield: gross rent minus estimated vacancy and operating costs, as applied in the formula.
- Capital growth: assumed annual appreciation used to project 5‑year capital gain.
- Holding period: 5 years (projections apply over a 5‑year horizon).
- Assumptions and fees: agent fees, registration, service charges and taxes are excluded unless specified.