Location: Dubai Islands (Prime waterfront destination with direct access to Dubai Islands Mall, Waterfront Market, and Dubai Islands Beach. Minutes from Burj Khalifa, Downtown Dubai, Dubai International Airport, and Centara Mirage Beach Resort)

Seaside Retail
Property
Seaside by Prestige One
Project Overview
Freehold residential and retail development
G + 12 Floors
Retail Units: 2 Ground Floor Units
Residential Configuration:
- 1 Bedroom: 751 sq. ft.
- 2 Bedroom: 1,194 sq. ft.
- 3 Bedroom: 1,975 sq. ft.
Parking Allocation:
- Allocated resident and visitor parking across podium levels
- Dedicated retail parking spaces
- Electric car charging facilities available
Retail Overview
- Available Units: 2
- Unit R02: 2,261.93 sq. ft. / 210.14 sq. m. – 5 Parking
- Unit R03: 696.64 sq. ft. / 64.72 sq. m. – 2 Parking
- Starting Prices: From AED 4,000 PSF
- Configuration: Ground-floor retail with high-visibility frontage
- Payment Plan: 65/35
- Completion Date: Q4 2026
Amenities
- Grand double-height entrance lobby and lounge
- Swimming pool, kids’ pool, and spa pools
- Mini putt golf and outdoor cinema lawn
- Gym and changing rooms with sea views
- Kids play area and landscaped BBQ zones
- Smart home systems in all residences
- Electric car parking and charging points
Views
- Panoramic waterfront and marina views
- Direct sightlines toward Dubai Islands Beach and skyline
- Tiered architecture ensuring privacy and open vistas
Illustrative model
Scenario modeller
Set your own assumptions and see how Seaside Retail behaves as a cash purchase, the same purchase mortgaged, or a capital-only resale.
Enter the asking price to run the model.
Every figure recalculates as you type. Use the price you are considering.
Method
- 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 Commercial Real Estate is a trading brand; the RERA-licensed broker is Stephen James Mitchell, BRN 68593.


