Location: Jumeirah Garden City, Dubai (Located behind Sheikh Zayed Road between Dubai’s coastline and central business districts. Minutes from DIFC, Downtown Dubai, Dubai Mall, City Walk, and J1 Beach with convenient metro access.)
Commercial Retail
DoubleTree by Hilton Residences Retail
PriceFrom AED 3,675 PSF
CompletionQ2 2027
DeveloperHilton
LocationJumeirah Garden City
Property
DoubleTree by Hilton Residences
Project Overview
Branded residential development under the globally renowned DoubleTree by Hilton™ name
Developed by West F5, a collaboration between West Zone Group and Fortune 5
G + 2 Podium + 8 Floors (Residential Tower)
Total Units: 128 Residences
Completion Date: Q2 2027
Residential Configuration:
- 1 Bedroom: 818 sq. ft. (75 units total)
- 2 Bedroom: 1,453 sq. ft. (53 units total)
Retail Overview:
Total Units: 3 Ground Floor Retail Units
- Unit W5‑RETAIL‑A: 6,522.93 sq. ft.
- Unit W5‑RETAIL‑B: 5,507.78 sq. ft.
- Unit W5‑RETAIL‑C: 5,494.12 sq. ft.
Starting Price: From AED 3,675 PSF *******CONTACT US FOR SPECIAL NEGOTIATED PRICE
Payment Plan: 70/30
Completion Date: Q2 2027
5‑Star Resort Amenities
- Lobby & reception with signature DoubleTree welcome
- Owners’ lounge and multi‑function room
- Fitness and stretch studios
- Swimming pool with a separate kids’ pool
- Outdoor lounge and landscaped areas
- Indoor and outdoor kids’ play zones
- 24‑hour concierge and security
- Valet, doorman, and bellman services
- Private resident account with signing privileges
- Smart Home System with European sanitary ware
- Dedicated Hilton concierge and global hospitality benefits
Views
- Urban skyline and cityscape outlooks from elevated residential levels
- Proximity to Dubai’s coastline allows partial sea and skyline aspects
- Surrounded by mixed-use urban scenery within Jumeirah Garden City
Illustrative model
Scenario modeller
Set your own assumptions and see how DoubleTree by Hilton Residences Retail behaves as a cash purchase, the same purchase mortgaged, or a capital-only resale.
Nothing to calculate yet
Enter the asking price to run the model.
Every figure recalculates as you type. Use the price you are actually considering.
How each figure is calculated
- Handover
- The date the unit is handed over, set in quarters from purchase. Gross rent, the vacancy allowance, maintenance and management, and the service charge all start there and not before — an unbuilt unit cannot be let and is not billed. The year handover falls in gets the exact fraction it is entitled to, not a rounded whole year. Capital growth is not treated this way: it compounds from today across the whole hold, because an off-plan unit can be sold before it completes. Where the holding period ends before handover, there is no operating income anywhere in the schedule and the whole return is capital movement less costs.
- Gross yield
- Gross annual rent ÷ purchase price. Before every cost. Where handover is in the future this is a stabilised full year from handover — a rate on the price, not a figure reduced by the construction period. The schedule shows what each year actually books.
- Net yield
- (Rent collected after the vacancy allowance − maintenance and management − service charge) ÷ purchase price. Stabilised on the same basis as the gross yield.
- Rent growth
- Compound annual movement in gross rent, applied from handover and stepping at each anniversary of it, which is when a tenancy renews. It may be negative. It does not touch the service charge, which is held flat in nominal terms.
- ROI
- Total profit over the whole hold ÷ total cash invested (price + all acquisition costs). Unlevered. Not an annual rate.
- ROE
- Total profit over the whole hold ÷ equity contributed (deposit + all acquisition and finance costs), after debt service. Levered. Not an annual rate.
- Cash-on-cash return
- Year-one operating cash flow, after debt service where there is a mortgage, ÷ cash invested. Reported separately from ROI/ROE and never merged with it. Year one means the first year of the schedule as it stands: where that year falls before handover it carries no rent, so on a mortgaged off-plan purchase the figure is negative — that is the year you fund out of pocket, and it is shown rather than smoothed away.
- IRR
- The annualised rate that discounts the dated cash-flow schedule above to a net present value of zero, solved numerically. Where the schedule has no sign change, or the solver does not converge on a single meaningful rate, we print “—” rather than substitute a simpler annualised-return figure.
An illustrative model, not a forecast, a valuation, an offer or investment advice. Every figure is generated from the assumptions on this page — some yours, the rest stated defaults, not promises. Rents, service charges, fees, vacancy, handover dates, financing terms and sale prices vary by unit and over time; past prices are not a guide to future prices. Returns are not guaranteed and capital is at risk.
Mortgage availability, loan-to-value, rate and term are subject to lender criteria and underwriting; nothing here indicates that finance will be offered. Figures exclude any tax payable in your country of residence — take independent financial, tax and legal advice before committing. Mitchell’s Realty is a trading brand; the RERA-licensed entity is The Luxury Real Estate Brokers LLC.
Location
DoubleTree by Hilton Residences — Jumeirah Garden City, Dubai