The Legends investment brief

Study Room | VACANT| High Floor

Business Bay · For sale
Listing reference104179-j5J46qPermit number: 7128113096Public record updated: Not supplied

01 · Executive property snapshot

Asking priceAED 849,900
AreaBusiness Bay
Property typeApartment
BedroomsStudio
Internal size515 sq ft
Permit number7128113096
BuildingDAMAC Maison Aykon City
Bathrooms1
ReadinessReady

02 · Position within the current published area collection

Comparable published listings: 10
Asking priceAED 849,900

Published area median: AED 1,174,999

Below median · -27.7%
Price per sq ftAED 1,652

Published area median: AED 2,257

Below median · -26.8%
Internal size515 sq ft

Published area median: 521 sq ft

Near median · -1.3%

03 · Five-year illustrative scenario

Illustrative five-year profitAED 341,991

Five-year return on total cash: 38%

Assumed annual rentAED 60,000
Gross yield7.1%
Year-one net yield5.3%
Year-one net incomeAED 44,737
Illustrative value in year fiveAED 1,034,033

Scenario assumptions

Service charge
AED 18 / sq ft
Vacancy allowance
5%
Maintenance allowance
5%
Annual capital growth
4%
Annual rent growth
2%
Purchase costs
6%
Selling costs
2.5%

04 · Decision gates before commitment

01

Rental evidence

Validate achievable rent with relevant evidence, not asking prices alone.

02

Operating costs

Confirm service-charge statements, management, maintenance and finance costs.

03

Exit liquidity

Test who the likely future buyer is and the evidence behind the exit assumption.

The Legends publication verification

Permit reference, availability and approved media are present in the public listing record.

104179-j5J46q

This brief uses current asking data and editable assumptions. It is not a valuation, transaction benchmark, investment advice, or a guarantee of rent, appreciation, liquidity or return. Every assumption requires verification before a decision.