Costa Mare Al Marjan Island — Ellington Waterfront Apartments & Villas
Costa Mare Al Marjan Island Ellington
Costa Mare Al Marjan Island Ellington
Costa Mare Al Marjan Island Ellington
Costa Mare Al Marjan Island Ellington
Off-planApartmentBy Ellington Properties
Costa Mare
📍 Al Marjan Island, Ras Al Khaimah, Dubai
Starting Price2,775,828 AEDPayment Plan: 20/50/30
5-Year Projected ROI33.83%Combined Net Rent + Appreciation
Est. Rental Yield2.68%Handover: 30/09/2028
📊 5-Year Financial & Cash-Flow Projection
Data-Backed Model
Gross Rental Income
628,335 AED
Net Rent (After Service Fees)
578,335 AED
Est. Capital Appreciation (13%)
360,858 AED
Est. Annual Rent
125,667 AED
Total Estimated 5-Year Net Profit
Net Rental Cashflow + Capital Gain
939,193 AED
🏢 Project Fundamentals & Financial Inputs
Key Specs
Master Developer
Ellington Properties
Property Type
Apartment
Construction Status
Off-plan
Estimated Handover
30/09/2028
Payment Structure
20/50/30
Starting Price
2,775,828 AED
Estimated Annual Rent
125,667 AED
Annual Service Charges
10,000 AED
Annual Rental Yield
2.68%
5-Year Capital Appreciation
13%
Holding Horizon
5 Years
💡 Why Invest in Costa Mare?
Costa Mare combines Ellington’s coastal design DNA with a prime Al Marjan Island beachfront address, delivering resort‑style amenities, private beach access and flexible 20/50/30 payment terms that reduce early cash exposure; for investors seeking holiday‑letting or capital appreciation in Ras Al Khaimah, Costa Mare’s launch pricing bands, strong leisure connectivity and beachfront scarcity create a compelling mid‑term investment proposition, subject to validation of achievable rents, service charges and final sale/lease comparables.
✨ Key Highlights
– Four‑tower, beachfront luxury collection on Al Marjan Island by Ellington with private beach access, resort‑style pools, spa, fitness, outdoor cinema and family leisure facilities.
– Sea views from the majority of residences and a high‑quality finishes package consistent with Ellington’s coastal developments.
– Attractive launch bands for 1–2 bed waterfront apartments enabling entry into Ras Al Khaimah’s growing resort‑residential market.
– Developer payment plan (20/50/30) spreads cashflow and offers build‑stage instalments across 8 construction milestones.
📍 Location & Nearby Amenities
– Minutes to Rixos Bab Al Bahr, Al Marjan Island beaches and Al Hamra Mall; short drive to Waldorf Astoria Ras Al Khaimah and Ras Al Khaimah International Airport (~30 minutes).
– Proximity to golf, resorts and hospitality nodes planned within Al Marjan masterplan supporting short‑stay and holiday rental demand.
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.
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.
