Enquire on WhatsApp
Samana Hills South Phase 3
Exchange rate
Developer
Samana Developers
Project Type
Apartment
Project Status
Off-plan
Handover Date
31/12/2028
Payment Plan
20% on booking, 47% during construction, 1% on handover, 32% post‑handover
Starting Price (AED)
988,000 AED
Average Estimated Annual Rent (AED)
65,000 AED
Average Service Charges (AED/Year)
6,750 AED
Estimated ROI (%)
5.6%
Rental Yield (%)
4.79%
Capital Appreciation (5 Years) (%)
13%
Investment Duration (Years)
5
📊 Profit Projection (5 years)
Overview
Total Rental Income
325,000 AED
Net Rental Income After Charges
291,250 AED
Capital Appreciation
128,440 AED
Total Estimated Profit
419,690 AED
Total ROI
42.48%
Why Invest
– Strong tenant pool — affordability and proximity to industrial/employment areas make units attractive to professionals, blue‑collar workforce and compact families, reducing vacancy risk.
– Cashflow plus capital uplift — balanced return: steady rental income while benefiting from mid‑term capital appreciation as Dubai Industrial City and surrounding infrastructure develop.
– Lower absolute capital requirement — entry prices suit first‑time investors and portfolio diversification without high single‑asset exposure.
– Payment plan eases acquisition — staged payments improve investor cash management and lower immediate financing needs.
– Clear, near‑term exit options — December 2028 handover enables leasing or resale within a short investment cycle for investors targeting a 3–5 year horizon.
– Risks to check — confirm final service charges, unit sizes, exact fit‑out standards and local rental comps at handover to refine expected yields and cashflow.
– Cashflow plus capital uplift — balanced return: steady rental income while benefiting from mid‑term capital appreciation as Dubai Industrial City and surrounding infrastructure develop.
– Lower absolute capital requirement — entry prices suit first‑time investors and portfolio diversification without high single‑asset exposure.
– Payment plan eases acquisition — staged payments improve investor cash management and lower immediate financing needs.
– Clear, near‑term exit options — December 2028 handover enables leasing or resale within a short investment cycle for investors targeting a 3–5 year horizon.
– Risks to check — confirm final service charges, unit sizes, exact fit‑out standards and local rental comps at handover to refine expected yields and cashflow.
Key Highlights
– Affordable entry in an emerging corridor — competitive pricing for studios, 1‑ and 2‑beds aimed at cost‑conscious investors.
– Developer payment flexibility — 20/47/1/32 plan reduces upfront strain and spreads cashflow through construction and post‑handover.
– Turnkey rental product — compact unit sizes and efficient layouts suitable for high‑demand tenancies (professionals and small families).
– Attractive yield profile — modeled mid‑single to high‑single gross yields with healthy net yields after operating costs.
– Short delivery timeline — December 2028 handover allows relatively quick income and capitalisation versus longer‑dated off‑plan projects.
– Developer payment flexibility — 20/47/1/32 plan reduces upfront strain and spreads cashflow through construction and post‑handover.
– Turnkey rental product — compact unit sizes and efficient layouts suitable for high‑demand tenancies (professionals and small families).
– Attractive yield profile — modeled mid‑single to high‑single gross yields with healthy net yields after operating costs.
– Short delivery timeline — December 2028 handover allows relatively quick income and capitalisation versus longer‑dated off‑plan projects.
Nearby Amenities
– Logistics and employment hubs — close to Dubai Industrial City and Dubai South employment clusters, supporting corporate rental demand.
– Retail and daily services — local supermarkets, convenience retail and neighbourhood dining within short drives.
– Leisure and outlets — Dubai Outlet Mall and Global Village reachable by car for weekend retail and entertainment.
– Education and healthcare — easy road access to nearby schools, clinics and community services in adjacent neighbourhoods.
– Transport links — proximity to Emirates Road and Sheikh Mohammed Bin Zayed corridors for straightforward commutes across Dubai.
– Retail and daily services — local supermarkets, convenience retail and neighbourhood dining within short drives.
– Leisure and outlets — Dubai Outlet Mall and Global Village reachable by car for weekend retail and entertainment.
– Education and healthcare — easy road access to nearby schools, clinics and community services in adjacent neighbourhoods.
– Transport links — proximity to Emirates Road and Sheikh Mohammed Bin Zayed corridors for straightforward commutes across 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. All figures are illustrative and should be validated with up‑to‑date market comps.
Are you a Project or Property Owner?
Premium unlocks maximum visibility, trusted branding, and high‑quality lead generation for your project.
Premium Listing Features
Exclusive market analysis
Featured project display
Official developer profile
Broker Script Generator access
Priority publishing
High‑quality lead routing
Your Customized Project Title
https://godubai.estate/project/customized-url
Your Customized Project Title
Your customized project description — Feature 1 • Feature 2 • Feature 3.
https://example.com/related-1
Neighborhood Insights and Amenities
Location highlights, lifestyle features, transport links, and nearby attractions.
https://example.com/related-2
Investment Snapshot and ROI
ROI notes, payment plan options, developer reputation, and demand drivers.
Claim your project – Upgrade to Premium Listing →
Start from 900 AED / month
GB
Broker Script Generator
Generate polished call, message & email scripts — tailored for Dubai market
Samana Hills South Phase 3
Price
988.000 AED
ROI
5.6%
5yr Profit
308.397 AED
Select language, audience, stage and click Generate
Subscribe for lead generation in Dubai
Get verified buyer leads, priority previews and personalised marketing support. Boost your conversions with our subscription plans.
Subscribe to receive leads
- 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.
These estimates are indicative and based on developer-supplied information and local rental data. Market conditions, location and developer performance can change over time. Check primary sources and review any financing terms before making investment decisions.