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 1-bedroom rental income for Dubai Marina apartments. Luxury waterfront community with high occupancy and strong tourist appeal.
Dubai Marina combines three advantages: (1) Luxury positioning with premium amenities, (2) Waterfront location with entertainment hub, (3) Diverse appeal to tourists, corporates, and families. High occupancy (77-83%) reflects consistent demand across all seasons.
Premium 1BR apartments achieve 77-83% annual occupancy. Marina view units often exceed 80%. Winter (Dec-Feb) peaks at 85-90%, summer (Jun-Aug) maintains 72-78%. Older buildings may see 75-79% depending on condition.
Peak monthly income (Dec-Feb) ranges 14-17K AED. Summer months (Jun-Aug) average 9-11K AED. With 77-83% occupancy, expect ~11-13K AED monthly average. Marina view units frequently exceed 14K AED.
Main costs: DTCM (tourism tax), DEWA (utilities), property management (8-12%), maintenance reserves (5%), and marina amenities fees (150-250 AED/month). Total operating costs average 32-37% of gross rental income, slightly higher than JLT due to amenities.