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: 2-BR IN NAUTICA TWO

Distress Deal

DISTRESS DEAL: 2-BR IN NAUTICA TWO

Asking PriceAED 2,585,000
Below Original Price11.2%
Size1032 sq.ft
Bedrooms2
Price / Sq.FtAED 2,505
HandoverTBC
Available
Listed 1 August 2026Status confirmed 3 August 2026

Available when we last checked on 3 August 2026. The asking price shown is the one published when the listing was added on 1 August 2026, 2 days before that check, and it is not re-checked against the market automatically. Confirm availability and price with us before you act on it.

Interested in DISTRESS DEAL: 2-BR IN NAUTICA TWO?

Ask us anything about this one — the asking price, the payment terms, the running costs, or how it compares with what else is trading nearby. A member of the Mitchell's team will come back with a straight answer and a clear next step. 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 2,585,000

PAYMENTS ON TRANSFER

Payment to seller AED 967,600
DLD Transfer fee 4% + 40 AED AED 106,040
DLD Registration Trustee fee + 5%VAT AED 5,250
Buyer's agent comission 2% + 5%VAT AED 55,650

PAYMENT PLAN SCHEDULE

On Handover (31.12.2026) AED 1,682,400

SUMMARY

Total on Transfer AED 1,065,575
Total remaining Payment Plan AED 1,682,400
TOTAL COST FOR BUYER AED 2,747,975

Distress Deal

PROJECT DESCRIPTION

OVERVIEW

This is a two-bedroom apartment in Nautica Two, a 49-storey residential tower currently under development by Select Group in Dubai Maritime City. The apartment offers a generous 1,032 sq.ft of internal space, positioned on a high floor between the 40th and 48th levels, with sweeping views of the sea and marina. The current asking price is AED 2,585,000, which represents a 9% discount from the original reference price of AED 2,912,000. This equates to AED 2,505 per square foot, positioning it attractively against recent transaction benchmarks within the project. The deal structure requires an immediate payment on transfer of AED 1,134,540, with the remaining AED 1,682,400 payable according to the developer’s payment plan. The total buyer cost, including all associated fees, is AED 2,816,940. With handover scheduled for Q4 2026, this opportunity appeals to investors seeking a near-term completion in a waterfront district with strong future prospects.

LOCATION & TRANSPORT

Nautica Two is situated in Dubai Maritime City, a rapidly developing waterfront precinct strategically located between Port Rashid and Dubai Drydocks. The area is designed to become a mixed-use urban hub, blending residential, commercial, and hospitality offerings. Residents benefit from direct road links to Sheikh Zayed Road, providing straightforward access to Downtown Dubai, DIFC, and Dubai International Airport. Public transport options are expected to improve as the district matures, with future plans for enhanced bus and marine connectivity. The location offers proximity to established neighbourhoods such as Jumeirah, Bur Dubai, and Dubai Marina, making it convenient for both daily commuting and leisure activities. The setting is particularly appealing for those seeking a blend of urban connectivity and waterfront tranquillity.

AMENITIES & SURROUNDING

Nautica Two is designed to deliver a contemporary waterfront lifestyle, with a suite of amenities focused on wellness, recreation, and community. The podium level features an infinity pool overlooking the Arabian Gulf, a yoga deck, jacuzzi, and sun loungers for relaxation. Fitness enthusiasts will appreciate the fully equipped indoor gym, outdoor gymnasium, basketball half-court, and padel tennis court. The building’s design philosophy emphasises maximising sea and marina views, with apartments finished in a modern palette of slate, cool grey, sapphire, and timber tones. The surrounding district is planned to include landscaped promenades, retail outlets, and dining options, enhancing the liveability of the area. As the wider Maritime City masterplan progresses, residents can expect further improvements in infrastructure and community facilities.

MARKET

From an investment perspective, Nautica Two is positioned as a competitive offering within Dubai’s evolving waterfront segment. Recent transactions in the building have seen one-bedroom units trading at AED 2,718–2,721 per square foot, suggesting that this two-bedroom unit is priced below the prevailing rate for new stock. The project is being developed by Select Group, a reputable developer with a track record of delivering high-rise residential towers in Dubai. The area’s ongoing transformation is expected to support future capital appreciation, particularly as infrastructure and amenities come online. The buyer profile is likely to include both end-users attracted by the waterfront setting and investors seeking rental yield and medium-term capital growth. While liquidity in Maritime City is still developing, the combination of a discounted entry price and a near-term handover may help mitigate some of the risks associated with emerging districts. As with any off-plan acquisition, investors should remain mindful of construction timelines and the pace of area development, which can influence both rental demand and resale prospects in the initial years post-handover.

CONCLUSION

This distressed deal in Nautica Two offers investors a discounted entry into one of Dubai’s most promising new waterfront communities. The combination of a high-floor, sea-facing two-bedroom layout, a reputable developer, and a 9% discount to the original price creates a compelling value proposition. The area’s masterplan and improving infrastructure point to medium- and long-term upside, though investors should weigh the usual risks associated with off-plan projects and the evolving nature of Maritime City. For those seeking a balance of future capital appreciation, rental potential, and a modern waterfront lifestyle, this opportunity merits careful consideration as part of a diversified Dubai property portfolio.

Illustrative model

Scenario modeller

Set your own assumptions and see how DISTRESS DEAL: 2-BR IN NAUTICA TWO behaves as a cash purchase, the same purchase mortgaged, or a capital-only resale.

Listed
1 August 2026

The date this listing was added to our records. The asking price below is the one published then, and was still 2 days old when we last checked this listing on 3 August 2026. It is not re-checked against the market automatically, so confirm it with us before relying on it.

Below original price
11.2%

As stated on this listing: the asking price measured against the original purchase price recorded for this unit. It is not a discount to current market value and not a valuation — a unit priced below what it originally sold for may still be at or above what comparable units achieve today. Check the registered comparables before treating the gap as equity. It is not used in any calculation below.

Asking price per sq.ft
AED 2,505/sqft

The asking price divided by the stated size. Compare it against registered sales in the same building before deciding whether the asking price is competitive.

Handover
TBC

Not stated on this listing. A unit that has not completed cannot be let, so the holding period below starts from a date you will need to confirm.

Purchase

Seeded from this page — change it to your figure.

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.

Total cash investedThe purchase price plus every cost of getting the keys. It is the denominator of the ROI, ROE and IRR figures.
AED 2.75M
Price plus every acquisition cost
Illustrative exit price
AED 2.58M
After 5 yr at 0.0% p.a.
Total profit, capital onlyCapital movement over the hold, less every purchase and sale cost and the service charge. It carries no rental income at all, because no rent has been set.
−AED 315k
No rent set — costs and capital only
Net yieldNet operating income (rent collected less management, maintenance and service charge) divided by the purchase price. It cannot be calculated until a gross annual rent is set.
Set a gross annual rent
Cash out, and cash back over 5 years
Cash out at t0AED 2,752,685
Cash back, years 1–5AED 2,437,835

Cash back is below cash out on these assumptions: over the whole hold this purchase returns less than it costs. Read the sensitivity table before drawing a conclusion.

Cash required at completion
Purchase priceAED 2,585,000
DLD transfer fee (4%)AED 103,400
Agency fee (2%)AED 51,700
VAT on agency fee (5%)AED 2,585
Conveyancing, trustee & adminAED 10,000
Total cash investedAED 2,752,685

This is the ROI and IRR denominator: the price plus every cost of getting the keys, not the price alone.

No rental evidence is held for this unit. The rent figure is yours to set — we have not assumed one. Until you enter a gross annual rent, the yield, ROI/ROE and IRR figures reflect capital movement and costs only.

Annual operating position
Gross annual rentAED 0
Vacancy allowance (8%)AED 0
Maintenance & managementAED 0
Service charge (1,032 sq ft at AED 18/sq ft)−AED 18,576
Net operating income−AED 18,576
Cash-flow schedule — the 5-year figures the IRR is solved from
YearNet operating incomeSale proceeds, netNet cash flow
0 · today−AED 2,752,685
1−AED 18,576−AED 18,576
2−AED 18,576−AED 18,576
3−AED 18,576−AED 18,576
4−AED 18,576−AED 18,576
5−AED 18,576AED 2,530,715AED 2,512,139
Years 1–5−AED 92,880AED 2,530,715AED 2,437,835
Less the year-0 outflow of AED 2,752,685 → total profit−AED 314,850

Exit at year 5: illustrative sale price AED 2,585,000 less selling costs AED 54,285 = AED 2,530,715 net. The final column is the schedule the IRR is solved from. Rent is held flat in nominal terms — the rent-growth field is at 0% — as is the service charge, so no inflation is assumed on either side.

Sensitivity — the same purchase at −5% to +5% exit growth
Exit growthExit priceTotal profitROIIRR
−5% p.a.AED 2M−AED 887k
−3% p.a.AED 2.22M−AED 672k
0% p.a.your figureAED 2.58M−AED 315k
3% p.a.AED 3MAED 88k
5% p.a.AED 3.30MAED 384k

Each row re-runs the whole model with only the exit growth rate changed, over the same 5-year hold. The 0% and negative rows are not a worst case — they are simply what the same purchase returns if prices do not rise. Dubai prices have fallen in the past and can fall again. The return columns are shown as “—” until a gross annual rent is set; the total profit column reflects capital movement, purchase and sale costs and the service charge only.

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.

Email my results

We’ll send this scenario — your assumptions and the figures they produce — to your inbox.

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

NAUTICA TWOMaritime City, Dubai

Get Directions

Got questions?

Get Answers!
Need help?