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 3-4 bedroom villa rental income for Emirates Hills. Luxury hillside villa community with exclusive appeal.
Emirates Hills is ideal for ultra-luxury investors seeking: (1) Maximum prestige and exclusivity, (2) Ultra-premium ADR (2,500-4,500 AED/night), (3) High-net-worth guest base, (4) Stable 5.5-7% net yield with exceptional absolute returns and appreciation potential.
Premium villas achieve 65-72% annual occupancy reflecting ultra-exclusive positioning. Winter (Dec-Feb) peaks at 78-85%, while summer (Jun-Aug) drops to 52-60%. Villas with exceptional views and features often exceed 70% occupancy.
Peak monthly income (Dec-Feb) ranges 16-20K AED. Summer months (Jun-Aug) average 10-12K AED. With 65-72% occupancy, expect ~13-16K AED monthly average or 156-192K AED annually (before expenses).
Both are ultra-premium, but Emirates Hills offers hillside views vs Jumeirah Islands waterfront positioning. Jumeirah Islands slightly higher occupancy (68-74%), but Emirates Hills higher ADR (2,500-4,500 vs 2,200-3,800). Choose based on view preference and target market.