Binghatti Avenue - Al jadaf Seasonal Rates (AED)

1 BHK High Season 676

Projections 2022/2023 Med Season 532
Low Season 388
Avg Rate Per Night 532

140,000 130,421

120,000 115,423

100,425
100,000
85,427
80,000 70,000
Short Term Rental
60,000
Long Term Rental

40,000

20,000

-
50% 60% 70% 80% 90%

Occupancy % % 50% 60% 70% 80% 90%

Weeks 26 31.2 36.4 41.6 46.8
Net short term rental income 96,446.78 116,534 135,956 155,379 174,801

DEWA- Water/ Electricity Charges 2,597 3,240 3,780 4,320 4,860

DU/Etisalat - Internet / Telephone / TV package 4,560 4,560 4,560 4,560 4,560

Builging Central air-conditioning charge NA - - - - -

Management Service Charge 20% 19,289 23,307 27,191 31,076 34,960

SUB-TOTAL utility and agency fee 26,447 31,107 35,531 39,956 44,380

Short Term Net Income to Landlord (AED) 70,000 85,427 100,425 115,423 130,421
Expected long term rental income per annum 70,000 70,000 70,000 70,000 70,000

Gain from Short term rental 0 15,427 30,425 45,423 60,421

% Gain over Long term rental 0% 22% 43% 65% 86%