📍 Palm Jumeirah, Crescent side, 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.
Passo by Beyond
📊 5-Year Financial & Cash-Flow Projection
Data-Backed Model
🏢 Project Fundamentals & Financial Inputs
Key Specs
💡 Why Invest in Passo by Beyond?
– Lifestyle and capture of premium rents: Direct beach access, marina facilities and resort amenities increase attractiveness to affluent tenants and second‑home buyers.
– Developer positioning: Beyond’s high‑end design focus and curated luxury finish strategy aim to differentiate the product in a crowded luxury market.
– Capital growth focus, not yield: This product is primarily a capital‑appreciation and lifestyle play — percentage rental yields will be low relative to other Dubai submarkets but combined returns come from capital uplift and strong resale premiums.
– Practical checks before committing: verify exact unit view premium, final service charges, marina berth availability, resale comparables and recent closed transactions to refine pricing and yield expectations.✨ Key Highlights
– Large, varied product mix: 1–6 bed apartments, penthouses and 6‑bed villas across two towers and villa podiums — broad appeal for high‑net‑worth buyers and families.
– World‑class amenities: direct beach access, landscaped parks, wellness and fitness facilities, infinity pools, outdoor cinema, co‑working hub and dining options.
– Marina access and motorboat facilities aimed at maritime enthusiasts and privileged waterfront lifestyles.
– Design focus on coastal aesthetic with flowing curvilinear architecture, expansive balconies and high‑end finishes.📍 Location & Nearby Amenities
– Nearby hospitality, premium restaurants, resort hotels and lifestyle attractions supporting rental demand and guest stays.
Broker Script Generator
Passo by Beyond
- 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.