Beach Vista, Dubai Harbour
Dubai Harbour
Sea-facing apartment in Emaar's Beach Vista towers at Dubai Harbour, steps from the private beach and marina.
Purchase price
$850,000
Current valuation
$880,000
Growth so far
+3.5%
Projected appreciation
+46%
Projected value at exit
$1,348,843
Projected sale profit
$498,843
Gross monthly rent
$5,900
Monthly running costs
$700
Distributable each quarter
$15,444
Net rent yield
7.0% a year
Holding period
6 years
Exit date
30 Sept 2032
Share price
$50
Shares
0 of 8,500 soldValuation history
- 13 Sept 2026
$2,480,000
Independent market valuation
Two ways you earn
Rental profit is shared with investors every quarter, and you also take your share of the profit when the property is sold.
Held to the exit date
Shares cannot be traded or sold early. They are held until the property is sold.
Quick buy with PayPal
Fixed amounts, paid securely on PayPal. Shares appear in your portfolio once your payment is confirmed.
$50
1 share
- Ownership
- 0.012%
- Quarterly dividend
- $1.82
- Projected exit payout
- $107.51
$125
1.5 shares
- Ownership
- 0.018%
- Quarterly dividend
- $2.73
- Projected exit payout
- $211.27
$250
3.5 shares
- Ownership
- 0.041%
- Quarterly dividend
- $6.36
- Projected exit payout
- $451.30
$500
8 shares
- Ownership
- 0.094%
- Quarterly dividend
- $14.54
- Projected exit payout
- $960.11
Investment calculator
Minimum investment $50 · $50 per share
- You invest
- $50.00
- Ownership of the property
- 0.012%
- Quarterly dividend
- $1.82
- Dividends over 6 years
- $43.61
- Exit date
- 30 Sept 2032
- Your money back at exit
- $50.00
- Share of sale profit
- $57.51
- Total projected profit
- +$101.12
Estimates only. Dividends are rent after running costs and a 1% platform fee; exit figures use the projected sale price less a 2% fee on the profit. Not guaranteed.
Buy 1 share