- Dubai Area Guide
- About Us
- Listings
- Blog
- Services
- UAE Non-Resident Mortgage (2025): Best Rates, LTV Caps & Steps
- Dubai Golden Visa via Property (2025): Eligibility, Costs & How to Apply
- Rent vs Buy in Dubai (2025): Costs, ROI & Break-Even
- Dubai Rental Yield Calculator (2025): NOI, ROE & Payback
- Dubai Property Buying Costs (2025): Full Fee Breakdown
- Dubai Marina Area Guide (2025): Prices, ROI & Lifestyle
- Dubai ROI Calculator (2025): Net Yield, DSCR & Cash-on-Cash
- Buying Costs Dubai (2025): Full Fee Breakdown
- Dubai Properties to Buy – Best Areas, Prices & ROI Guide
- Dubai Apartments for Sale – Best Areas, Prices & ROI Guide
- Buy Apartment in Dubai – Full Buyer’s Guide 2025
- Buy Property in Dubai 2025 – Taxes, Costs & ROI Explained
- Cheap Real Estate for Sale in Dubai from $150,000 | Best Deals
- Contact
Dubai Rental Yield Calculator (2025): Net ROI, Cash-on-Cash & DSCR
Dubai Rental Yield Calculator—your no-fluff framework to compute gross yield, net yield, cap rate, cash-on-cash, DSCR and payback. Plug real inputs (service charges, vacancy, mortgage, management) and make buy decisions with institutional discipline instead of brochure vibes.

How the Dubai Rental Yield Calculator Works
We model returns exactly like an investment memo. Start with potential rent, subtract realistic costs to get Net Operating Income (NOI), then divide by price for cap rate. If you finance, layer debt service to measure cash-on-cash and DSCR. Finally, run sensitivities on rent, service charges and interest to understand your risk band.
Metric | Formula | What it tells you |
---|---|---|
Gross Yield | Annual Rent ÷ Price | Top-line return, ignores costs |
Net Yield | (Annual Rent − OPEX) ÷ Price | Return after recurring costs |
Cap Rate | NOI ÷ Price | Same as net yield (property-only) |
Cash-on-Cash | (NOI − Debt Service) ÷ Total Cash In | Return on your equity |
DSCR | NOI ÷ Debt Service | Coverage of loan payments |
Payback | Total Cash In ÷ Annual Cash Flow | Years to recoup cash invested |
Inputs You Must Get Right
- Purchase price (net of furniture/parking adjustments)
- Expected annual rent (12-month, market-tested)
- Service charges (AED/sqft × area)
- Property management (% of rent; include leasing fees)
- Maintenance reserve (2–4% of rent; higher for villas)
- Vacancy & bad debt (1–2 months or % of rent)
- Insurance & utilities set-up (annualized)
- Financing (LTV, rate path, registration, valuation, processing)
- Entry costs (registration ≈ 4% of price, trustee, NOC, agency)
Outputs You Should Demand
- Gross and net yield (property-only)
- NOI, DSCR and cash-on-cash (with debt)
- Payback period and Year-1 cash flow
- Sensitivity: ±1% rate, ±5% price, ±1 month vacancy
- Exit scenario (fees + realistic time to sell)
Examples: Apartments vs Villas
Illustrative only; plug your unit for live numbers. Apartments generally carry leaner service charges per rent dirham and stronger occupancy; villas can need larger maintenance reserves but lead on lifestyle or capital appreciation.
Scenario | Assumptions | Year-1 Outcome |
---|---|---|
1BR Apartment · AED 1.6M (Cash) | Rent 120k; Service charges 18k; Mgmt 8% of rent; Maint 3% of rent; Vacancy 1 mo | Gross 7.5% · Net ≈ 5.2% · Cap ≈ 5.2% · Payback ≈ 19.2y |
2BR Apartment · AED 2.0M (50% mortgage) | Rent 180k; SC 28k; Mgmt 7%; Maint 3%; Vacancy 1 mo; Rate 5.75% fixed intro | Cap ≈ 5.3% · DSCR ≈ 1.25 · CoC ≈ 6–7% (incl. entry costs) |
Villa · AED 6.0M (Cash) | Rent 420k; SC 65k; Maint 4%; Vacancy 2 mo; Insurance 2k | Cap ≈ 5.4% · Net ≈ 4.8% · Higher maintenance volatility |
Service charges, management and vacancy swing results. Always verify building budgets and true market rent before you bid.
Sensitivity: What Moves Your ROI
Truth serum for any model. Nudge the three big levers and see how fragile or robust your case is.
Shock | What changes | Impact |
---|---|---|
+1% Interest rate | Higher debt service | Lower DSCR & cash-on-cash; refi plan matters |
+1 month vacancy | Lower annual rent collected | Net yield drops; buffer or pricing power needed |
+10% Service charges | Higher OPEX | Lower NOI; amenity value must justify cost |
−5% Purchase price | Lower basis | Higher yields; better downside protection |
Year-1 Cash Flow (Template)
Line | Formula |
---|---|
Potential rent | Market monthly × 12 |
Less vacancy | Months vacant × monthly rent |
Effective rent | Potential − vacancy |
Less OPEX | Service charges + mgmt + maint + insurance |
NOI | Effective rent − OPEX |
Less debt service | Principal + interest (Year-1) |
Cash flow | NOI − debt service |
For IRR, add exit: sale price (after fees), loan payoff and timing. But for go/no-go, Year-1 cash and DSCR are your first screen.
Execution Playbook
- Pull 3 rent comps within 90 days; ignore aspirational listings.
- Get the current service-charge budget (AED/sqft) from the manager.
- If financing, request the bank’s full fee sheet and prepayment terms.
- Stress-test ±1% rate, ±1 month vacancy before offering.
- Bid with a clear walk-away number based on net yield target. Dubai Rental Yield Calculator.
Dubai Rental Yield Calculator — FAQs
How do I calculate net rental yield accurately in Dubai?
Start with annual market rent for a 12-month lease on comparable units. Deduct a realistic vacancy allowance—one month for well-located apartments, possibly more for villas or seasonal areas. From the remaining effective rent, subtract all operating costs you, the owner, carry: service charges (community OPEX charged per square foot), property management fees (and any initial leasing fee), an annual maintenance reserve (2–4% of rent; higher for villas), insurance, and small admin. The result is your Net Operating Income (NOI). Net rental yield is then NOI divided by the purchase price (your all-in basis if you want to be strict, including registration, trustee, NOC and agency). This property-only metric excludes financing so you can compare assets cleanly. If you plan to mortgage, compute DSCR and cash-on-cash separately using NOI and Year-1 debt service to see whether the same unit still clears your return hurdles.
What’s the difference between gross yield, net yield and cap rate?
Gross yield is simple: annual rent divided by purchase price. It’s useful for quick scans but ignores costs, so it can flatter high-OPEX buildings. Net yield subtracts recurring owner costs—service charges, management, maintenance, insurance—before dividing by price; it reflects how much the property truly earns before financing and taxes. Cap rate is essentially the same as net yield when computed as NOI divided by price; analysts use it as a property-only return to compare assets and neighborhoods. Why the three? Because you need all levels of signal: gross tells you rent power, net/cap tell you operational efficiency, and your mortgage metrics (cash-on-cash, DSCR) tell you equity efficiency. If an asset shines on gross but collapses on net, OPEX is killing it; if net is fine but cash-on-cash is weak, the debt stack or entry costs are the friction to fix. Dubai Rental Yield Calculator.
How should I model vacancy, service charges and management fees?
Treat these as first-class citizens in your model. Vacancy: use recent absorption and your unit’s micro-location to set a realistic assumption—one month for liquid 1–2BR apartments is common; add a safety margin if supply is rising. Service charges: obtain the latest AED/sqft budget from the community manager and multiply by your unit’s internal area; adjust upward if amenities are heavy or recent inflation suggests increases. Management: include an ongoing percentage of rent for property management plus an initial leasing fee (often a fraction of annual rent) for tenant placement. Don’t forget maintenance reserves—apartment internals are lighter; villas carry landscaping, pools and AC loads. Run a sensitivity: add 10% to service charges, one extra vacancy month, and see if your DSCR and cash-on-cash still hold. If not, renegotiate price, switch buildings, or pass. Discipline beats optimism, every time.
Should I optimize for cash-on-cash or IRR when buying in Dubai?
It depends on your horizon and strategy. Cash-on-cash measures Year-1 equity yield: (NOI − debt service) divided by your total cash invested (down payment + entry fees). It’s perfect for income-focused investors and early health checks; lenders also care because it correlates with cushion. IRR folds time and exit into the equation, discounting all cash flows, including sale proceeds after fees and loan payoff. If you plan upgrades, hold-to-refi, or a defined exit, IRR captures value creation better—especially for off-plan to ready transitions or repositioning of tired stock. Practically, screen deals with net yield and DSCR; if they pass, ensure cash-on-cash meets your hurdle; then run IRR with conservative exit assumptions. When in doubt, buy for durable rentability and a strong basis; time can heal a lot, but only if the cash flow survives the journey.
What is a “good” rental yield in Dubai and how do I benchmark it?
“Good” is contextual. For core, liquid 1–2BR apartments in established districts, many investors target mid-single-digit net yields with stable occupancy; gross may look higher but OPEX trims it. Branded or resort-style buildings can command premiums in rent but also charge heavier service fees—stress-test net. Villas often deliver lower current yield but compensate via lifestyle utility or potential capital appreciation. Your benchmark should be: (1) the best alternative use of your capital (risk-adjusted), (2) comparable buildings’ net yields today, and (3) the same unit under different entry prices. If the model only works at aggressive rent or minimal vacancy, it’s fragile. Run a comp set: three rents, three recent sales, and the actual service-charge budget. If your net yield clears your hurdle after adding one month of vacancy and a 10% OPEX bump, you have a good yield for Dubai—because it’s resilient, not theoretical. Dubai Rental Yield Calculator.
Next Steps
Send your target unit and we’ll build a Dubai Rental Yield Calculator sheet with comps, service charges and a stress-tested DSCR. Then you bid with precision, not vibes.