Enter property details and get a detailed P&L for 12 months
Space8 Smart Calculator is a free, instant online tool for Dubai short-term rental investors. Get accurate income estimates for studios, 1-bedroom, 2-bedroom, and 3-bedroom apartments. Enter your property details and receive a complete 12-month P&L forecast with gross income, all operating costs, net profit and ROI. Whether you're a property owner, investor, or property manager, our calculator gives you the financial clarity to make informed investment decisions in Dubai's dynamic short-term rental market.
Rental Income Smart CalculatorEnter property details and get a detailed P&L for 12 months
Based on open Dubai market data · Space8 © 2025
Calculate rental income for Al Furjan villas. Affordable villa community with emerging demand and lower entry prices.
Al Furjan is newer and more suburban, with less established brand recognition and further distance from tourist centers. Lower development costs and less competition result in lower property prices and rents. As the area matures and becomes more established, prices typically rise.
Al Furjan is excellent for first-time villa investors due to lower entry costs (typically 30-40% cheaper than Arabian Ranches). Occupancy is 5-10% lower, but lower property costs often result in comparable or better net yield. Growth potential is significant as infrastructure develops.
Expect 65-72% annual occupancy for well-managed villas. Winter (Nov-Feb) peaks at 75-78%, while summer (Jun-Aug) drops to 55-60%. The developing area means less consistent international tourist demand compared to established neighborhoods.
Al Furjan properties cost 30-40% less to acquire but rent for 10-15% lower ADR. Net yield is competitive (5.5-7% vs 5-7%) due to lower acquisition costs. Al Furjan wins on entry cost; Arabian Ranches offers more stability and brand recognition.