Naya at District One
Mohammed Bin Rashid City , Dubai
AED 1,450,000
≈
AED 1,450,000
Free Residency Visa
Construction Progress26%
Description
Naya District One is an extraordinary residential development that reimagines the concept of opulent living in Dubai. Consisting of three impressive residential towers, this sophisticated community presents a diverse selection of housing options, ranging from 1 to 4-bedroom units to lavish 3-bed villas situated by the lagoon. Naya at District One guarantees an extraordinary lifestyle, enhanced by awe-inspiring views of the pristine lagoon and the iconic Dubai skyline. These captivating panoramas are expertly framed by beautiful residences and verdant landscaping.
Amenities & Features
Gym or Health Club
Swimming Pool
Kids Play Area
Property Details
Property TypeApartment
DeveloperNakheel
ProjectNaya at District One
CommunityMohammed Bin Rashid City
CompletionOff-Plan -
Q3 2027
Parking1 space
CityDubai
FurnishedUnfurnished
Investment Analysis
Acquisition Costs
Property PriceAED 1,450,000
DLD Fee (4%)AED 58,000
Trustee FeeAED 4,200
Agency (2%)AED 29,000
Total
InvestmentAED 1,541,200
Expected Annual Returns
Expected Annual RentAED 110,200
Service Charges (Est)-AED 13,155
Net Annual
IncomeAED 97,045
Net Annual ROI6.3% (after expenses)
Payback Period15.9 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 Khalifa4.6 km
Dubai Mall4.5 km
Dubai Airport (DXB)13.3 km
Mall of the Emirates9.7 km
Dubai Marina17.1 km