Bellagio by Sunrise
Wasl Gate , Dubai
AED 1,000,000
≈
AED 1,000,000
Free Residency Visa
Construction Progress3%
Bedrooms
1
Size
634 sqft
Price/Sqft
AED
1,577
Description
Bellagio by Sunrise is a distinguished residential development located in Wasl Gate, Dubai. The off-plan project will showcase the perfect blend of architectural sophistication, smart technology and lifestyle-driven amenities. It will feature two elegantly designed towers, each standing 12-storey tall and comprising 255 thoughtfully crafted residential units. Every apartment will be designed to maximize light and space, featuring floor-to-ceiling windows.
Premium materials and upscale finishes will further enhance the sense of luxury. These contemporary residences strike a perfect harmony between functionality and style. Sheikh Zayed Road and Jebel Ali – Al Hibab Road (D57) will connect residents with the central city in a short drive.
Amenities & Features
Gym or Health Club
Swimming Pool
Kids Play Area
Property Details
Property TypeApartment
ProjectBellagio by Sunrise
CommunityWasl Gate
CompletionOff-Plan -
Q4 2027
Parking1 space
CityDubai
FurnishedUnfurnished
Investment Analysis
Acquisition Costs
Property PriceAED 1,000,000
DLD Fee (4%)AED 40,000
Trustee FeeAED 4,200
Agency (2%)AED 20,000
Total
InvestmentAED 1,064,200
Expected Annual Returns
Expected Annual RentAED 65,000
Service Charges (Est)-AED 9,510
Net Annual
IncomeAED 55,490
Net Annual ROI5.2% (after expenses)
Payback Period19.2 years
How We Calculate These Numbers
The figures above are based on standard Dubai acquisition and income assumptions so you can compare properties consistently.
- Total Investment = Property price + DLD fee (4%) + Trustee/registration fee + Agency (2% if applicable).
- Net annual income = Expected annual rent − estimated service charges (e.g. based on AED per sqft).
- Net ROI = (Net annual income ÷ Total investment) × 100.
- Payback period = Total investment ÷ Net annual income (years).
Distance from Major Landmarks
Burj Khalifa25.9 km
Dubai Mall26.2 km
Dubai Airport (DXB)36.7 km
Mall of the Emirates14.4 km
Dubai Marina7.4 km