Palm Jebel Ali Frond B — Nakheel Luxury Beachfront Villas & Apartments


Palm Jebel Ali Frond B

Palm Jebel Ali Frond B

Palm Jebel Ali, Dubai (Frond B)
Exchange rate
Developer
Nakheel
Project Type
Villa
Project Status
Off-plan
Handover Date
31/01/2028
Payment Plan
80/20
Starting Price (AED)
18,100,000 AED
Average Estimated Annual Rent (AED)
550,000 AED
Average Service Charges (AED/Year)
90,000 AED
Estimated ROI (%)
2%
Rental Yield (%)
1.93%
Capital Appreciation (5 Years) (%)
10%
Investment Duration (Years)
5
📊 Profit Projection (5 years)
Overview
Total Rental Income
2,750,000 AED
Net Rental Income After Charges
2,300,000 AED
Capital Appreciation
1,810,000 AED
Total Estimated Profit
4,110,000 AED
Total ROI
22.71%

Why Invest

– Unique beachfront scarcity on Palm Jebel Ali and Nakheel brand prestige support long‑term capital preservation and upside.
– Product attractiveness to UHNW owner‑occupiers and trophy investors reduces time-on-market for resale in strong cycles.
– Primary risks: very high entry price reducing percentage yields, market cyclicality, carrying costs (service charges, maintenance), and limited rental demand at ultra‑luxury price points during downturns.
Key Highlights
– Ultra‑luxury large villas command high absolute rents but produce lower percentage yields vs smaller apartments because of very high capital outlay.
– Service charges for private‑amenity, waterfront villa communities are proportionally high due to private beach, landscaping, security, and villa maintenance.
– Vacancy and management costs are higher for super‑luxury short‑let markets if investor targets holiday rental; full‑time long lets to high‑net‑worth tenants reduce turnover and vacancy.
– Capital appreciation tied to Nakheel brand, scarcity of beachfront villa plots, and macro Dubai market cycles.
Nearby Amenities
Approx. 20 minutes to Downtown Dubai,
30 minutes to Dubai International Airport,
close to Dubai Marina and Jumeirah beaches per listing overview
See also  Aurea by Emaar at Mina Rashid — Off‑plan Waterfront Apartments Dubai
These estimates are indicative and based on developer-supplied information and local rental data. Market conditions, location and developer performance can change over time; primary sources include Property Finder and Bayut. If you are an investor or end user and need a consultation, please contact us through the below form. Brokers interested in joining our community may visit Subscription Plans.
Calculation Parameters for 5‑Year Investment Estimates

The 5‑year estimates are calculated using a consistent set of inputs so investors and brokers can compare projects fairly: assumed purchase price (starting/listing price), achievable annual rent, and annual service charges; operating deductions including property management fee (typically 8–12% of rent), a vacancy allowance, and routine maintenance or small CapEx; gross rental yield (rent ÷ purchase price) and net rental yield (after operating costs); capital appreciation scenarios over five years (conservative/base/optimistic) applied to the purchase price; exit costs (sales commissions, transfer or miscellaneous selling fees) deducted from the capital gain; five‑year aggregated net rental cashflow (annual net ×5) plus net capital gain to produce an estimated 5‑year profit; and optional financing assumptions (mortgage interest, down payment, loan fees) only when explicitly modelled. GoDubai Estate Group also flag key risks that alter outcomes: market cyclicality, developer/delivery risk, high service charges or unexpected major CapEx, prolonged vacancy, and transaction/friction costs. All figures are illustrative and should be validated with up‑to‑date market comps, exact unit specifications, and any financing terms before investment decisions.

Request a Call Back

Discover Your Next Investment or Exclusive Lead.
We’d love to keep you updated with our latest news and offers

We don’t spam! Read our privacy policy for more info.

See also  Belgrove Residences Ellington — Off‑plan 1–3BR Apartments in Meydan Dubai