Palm JumeirahAED 3,625/sqftCity WalkAED 3,268/sqftDubai Maritime CityAED 3,078/sqftDowntown DubaiAED 2,953/sqftDubai MarinaAED 2,836/sqftDubai IslandsAED 2,748/sqftBusiness BayAED 2,620/sqftDubai Creek HarbourAED 2,588/sqftDubai Hills EstateAED 2,444/sqftJumeirah Lakes TowersAED 2,229/sqftMohammed Bin Rashid CityAED 2,097/sqftAl JaddafAED 2,051/sqftJumeirah Village TriangleAED 1,673/sqftDubai SouthAED 1,630/sqftArjanAED 1,608/sqftJumeirah Village CircleAED 1,511/sqftDubai Sports CityAED 1,336/sqftPalm JumeirahAED 3,625/sqftCity WalkAED 3,268/sqftDubai Maritime CityAED 3,078/sqftDowntown DubaiAED 2,953/sqftDubai MarinaAED 2,836/sqftDubai IslandsAED 2,748/sqftBusiness BayAED 2,620/sqftDubai Creek HarbourAED 2,588/sqftDubai Hills EstateAED 2,444/sqftJumeirah Lakes TowersAED 2,229/sqftMohammed Bin Rashid CityAED 2,097/sqftAl JaddafAED 2,051/sqftJumeirah Village TriangleAED 1,673/sqftDubai SouthAED 1,630/sqftArjanAED 1,608/sqftJumeirah Village CircleAED 1,511/sqftDubai Sports CityAED 1,336/sqft
DLD · MEDIAN 12M TO JUL 2026
DISTRESS DEAL: 1-BR IN SEASIDE

Distress Deal

DISTRESS DEAL: 1-BR IN SEASIDE

Asking PriceAED 1,535,000
Below Original Price13.5%
Size840 sq.ft
Bedrooms1
Price / Sq.FtAED 1,827
HandoverQ4 2026
Sold
Listed 21 May 2026Status confirmed 3 August 2026

This unit has sold and is no longer available. The page is kept as a record of a deal we transacted. Every figure on it — the asking price, the discount to original price and the payment schedule — is the position as listed on 21 May 2026 and is historic. It is not an indication of what the same unit, or a comparable one, would cost today.

Looking for something like DISTRESS DEAL: 1-BR IN SEASIDE?

This unit has sold. Tell us the size, area and budget you're working to and a member of the Mitchell's team will come back with the stock that currently matches. It takes under a minute, and there's no obligation.

Choose one — the next questions adapt to your answer.

Scan or tap to message Mitchell's on WhatsAppScan or tap to chat

Prefer to connect directly?

On this page

Quick navigation

The numbers

Payment breakdown

UNIT PRICE AED 1,535,000

PAYMENTS ON TRANSFER

1. Payment to seller AED 767,165
2. DLD Transfer fee 4% + 40 AED AED 61,440
3. DLD Registration Trustee fee + 5%VAT AED 5,250
4. Buyer's agent commission 2% + 5%VAT AED 32,235

PAYMENT PLAN SCHEDULE

28-APR-2026 AED 85,315
27-JUL-2026 AED 85,315
On Handover (25-DEC-2026) AED 597,205

SUMMARY

Total on Transfer AED 866,090
Total remaining Payment Plan AED 767,835
TOTAL COST FOR BUYER AED 1,633,925

Distress Deal

PROJECT DESCRIPTION

OVERVIEW

This 1-bedroom apartment in Seaside, Dubai Islands, is being offered at AED 1,535,000, representing a 13.5% discount to the original price of AED 1,774,552. The unit measures 840 sq.ft, placing the entry price at AED 1,827 per sq.ft. The apartment is semi-furnished, with a park view and a balcony, and is positioned on a mid-level floor (levels 6 to 10). Handover is scheduled for December 2026, with a payment plan that allows for a staged acquisition, reducing upfront capital exposure. The immediate investment case is the ability to secure a new-build, semi-furnished apartment in a waterfront project at a visible discount to the original price, with a payment structure that aligns with construction milestones. This is not a completed asset, but the pricing and terms reflect the current market’s appetite for off-plan inventory with credible developer backing and a clear timeline to handover.

LOCATION & TRANSPORT

Seaside by Prestige One is located on Dubai Islands, a developing master community in Deira, positioned to benefit from the city’s ongoing eastward expansion. The Dubai Islands area is designed to offer a blend of urban convenience and waterfront living, with planned infrastructure to support both residents and visitors. Access to the mainland is facilitated by new bridges and road networks, connecting Dubai Islands to the rest of the city, including Dubai International Airport, Deira, and Downtown Dubai. Public transport options are expected to improve as the area matures, but current connectivity is primarily by private car or taxi. For investors, the location offers a balance between emerging community potential and proximity to established commercial and leisure districts, which may support both rental and resale demand as the area develops.

AMENITIES & SURROUNDING

Seaside is a 13-storey residential project with a focus on modern design and comfort. Amenities include a double-height entrance lobby, swimming pool, spa, children’s pool, kids’ play area, barbecue facilities, miniature golf, electric vehicle charging stations, and smart home technologies. Apartments feature floor-to-ceiling windows and expansive balconies, with kitchen islands in all configurations. The building is designed by Model Engineering Consultants, with interiors by Znera Space, aiming to create a contemporary yet serene living environment. The surrounding Dubai Islands masterplan is expected to deliver retail, dining, and leisure options, as well as landscaped parks and waterfront promenades. While the area is still under development, the project’s amenity offering is positioned to appeal to residents seeking a blend of urban and island lifestyles.

MARKET

At AED 1,827 per sq.ft, this unit is priced below recent transaction benchmarks for Seaside, where two-bedroom units have transacted between AED 1,912 and AED 2,136 per sq.ft in early 2026. The discount to original price and the staged payment plan may appeal to buyers seeking value entry into a new waterfront district. The Dubai Islands market is still in its early phase, with liquidity and rentability likely to improve as more projects complete and community infrastructure matures. The buyer profile for this asset is likely to include both end-users and investors looking for medium-term capital appreciation and rental income potential. Key risk points include construction and handover timing, the pace of area development, and the ability of the Dubai Islands district to attract sustained demand relative to more established waterfront locations. However, the developer, Prestige One Luxury, has a track record of delivering residential projects, which may help mitigate some delivery risk.

CONCLUSION

This Seaside 1-bedroom apartment offers an investor a discounted entry into Dubai Islands, with a semi-furnished, mid-floor unit and a payment plan that reduces upfront exposure. The project’s amenity set and modern design are aligned with the expectations of both tenants and future buyers in Dubai’s evolving waterfront segment. The main considerations are the area’s current development stage and the timeline to handover, which require a medium-term investment horizon and a willingness to underwrite some market and delivery risk. For buyers comfortable with off-plan dynamics and seeking exposure to Dubai’s next phase of waterfront growth, this deal presents a balanced case, provided the investor is realistic about the area’s maturity curve and the associated holding period. The discount to original price and the payment structure are the immediate value points, with the longer-term upside tied to the successful build-out of Dubai Islands as a destination.

Illustrative model

Scenario modeller

Set your own assumptions and see how DISTRESS DEAL: 1-BR IN SEASIDE behaves as a cash purchase, the same purchase mortgaged, or a capital-only resale.

Purchase

The price you are actually considering.

Drives the service charge only.

Rent and service charge both start here.

Holding & income

Your figure — we have not assumed one.

0% holds rent flat. It may be negative.

8% is roughly a month plus re-letting.

Letting fees and routine repairs.

Replace with the building's own schedule.

Acquisition costs

4% is the Dubai standard.

Buyer-side. 5% VAT added.

Trustee, title deed, NOC.

Exit

1 to 40 years.

0% by default: we publish no price forecasts.

5% VAT added automatically.

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

SEASIDEDubai Islands

Get Directions

Got questions?

Get Answers!
Need help?