Palm Jumeirah AED 3,524/sqftDubai Maritime City AED 3,152/sqftDowntown Dubai AED 2,905/sqftDubai Islands AED 2,770/sqftDubai Creek Harbour AED 2,563/sqftBusiness Bay AED 2,509/sqftDubai Marina AED 2,481/sqftDubai Hills Estate AED 2,448/sqftJumeirah Lakes Towers AED 2,306/sqftMohammed Bin Rashid City AED 2,097/sqftAl Jaddaf AED 2,049/sqftJumeirah Village Triangle AED 1,665/sqftDubai South AED 1,652/sqftArjan AED 1,584/sqftJumeirah Village Circle AED 1,491/sqftDubai Sports City AED 1,328/sqftALL DLD SALES · OFF-PLAN + EXISTINGPalm Jumeirah AED 3,524/sqftDubai Maritime City AED 3,152/sqftDowntown Dubai AED 2,905/sqftDubai Islands AED 2,770/sqftDubai Creek Harbour AED 2,563/sqftBusiness Bay AED 2,509/sqftDubai Marina AED 2,481/sqftDubai Hills Estate AED 2,448/sqftJumeirah Lakes Towers AED 2,306/sqftMohammed Bin Rashid City AED 2,097/sqftAl Jaddaf AED 2,049/sqftJumeirah Village Triangle AED 1,665/sqftDubai South AED 1,652/sqftArjan AED 1,584/sqftJumeirah Village Circle AED 1,491/sqftDubai Sports City AED 1,328/sqftALL DLD SALES · OFF-PLAN + EXISTING
DLD · MEDIAN 12M TO OCT 2026
SoldDISTRESS DEAL: 2-BR + Maid's - BAY GROVE RESIDENCES — distress deal in Dubai Islands from Mitchell's Commercial Real EstateBAY GROVE RESIDENCES · Dubai Islands

Nakheel · Dubai Islands

DISTRESS DEAL: 2-BR + Maid's - BAY GROVE RESIDENCES

Asking price as listedAED 3,600,000AED 2,249 per sq.ft
Original price + DLDAED 3,876,000
DiscountAED 276,0007.1% below original price
Unit
2-BR + Maid's
Size
1,601 sq.ft
Developer
Nakheel
Handover
Q4 2028

The discount is measured against the original price + DLD recorded for this unit, not against a valuation.

Sold
Listed 16 May 2026Status confirmed 17 September 2026

This unit has sold. 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 16 May 2026 and is historic. It is not an indication of what the same unit, or a comparable one, would cost today.

Looking for another distressed property deal?

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.

On this page

Quick navigation

The numbers

Payment breakdown

Total cost for buyer, as listedAED 3,824,890The unit price plus the transfer fees and commission — the whole commitment, not the headline.
Unit priceAED 3,600,000
Fees and commissionAED 224,890
Step 01Due at transferAED 1,775,040Payable when the unit transfers to the buyer.
  • Payment to sellerAED 1,550,150
  • DLD Transfer fee 4% + 40 AEDAED 144,040
  • DLD Registration Trustee fee + 5% VATAED 5,250
  • Buyer's agent commission 2% + 5% VATAED 75,600
  • Total on transferAED 1,775,040
Step 02Payable to Nakheel after transferAED 2,049,850The balance of the payment plan, which the buyer takes over.
  • 15-JUL-2026AED 372,700
  • 15-NOV-2026AED 372,700
  • 15-MAR-2027AED 186,350
  • On Handover (15-NOV-2028)AED 1,118,100
  • Total remaining payment planAED 2,049,850

This unit has sold. Tell us what you are looking for and we will send the deals that are open now.

Show me deals like this one

Layout

Floor plan

Floor plan for DISTRESS DEAL: 2-BR + Maid's - BAY GROVE RESIDENCESFloor planView full size

Floor plan

Floor plan for DISTRESS DEAL: 2-BR + Maid's - BAY GROVE RESIDENCES

Distress Deal

PROJECT DESCRIPTION

OVERVIEW

This distress deal offers a 2-bedroom plus maid’s apartment in Bay Grove Residences, Dubai Islands, at an asking price of AED 3,600,000. This is a 7.1% discount from the original price of AED 3,876,000, equating to a saving of AED 276,000. The apartment spans 1,601 sq.ft, resulting in an entry basis of AED 2,249 per sq.ft. The unit is positioned on a higher floor (8+), with a sea view and balcony, and is semi-furnished. Handover is scheduled for Q4 2028, and the developer is Nakheel, a recognised name in Dubai’s master-planned communities. The payment plan is structured with a significant portion due on transfer and the remainder staggered through to handover, supporting investor cash flow management. The immediate investment thesis is a below-market entry into a new Nakheel project on Dubai Islands, with a practical layout and a payment plan that reduces capital outlay risk during construction.

LOCATION & TRANSPORT

Bay Grove Residences is located on Dubai Islands, specifically on Island B, which is among the closest islands to the mainland. This proximity offers improved access compared to more remote island developments. The area connects efficiently to Deira and the broader Dubai road network, with Sheikh Zayed Road and Al Khail Road accessible via the main bridges. Public transport options are developing, but private vehicles, taxis and ride-hailing services currently form the main transport layer. For investors, this location supports a broader tenant pool, appealing to residents who value waterfront living but need practical access to the city’s commercial and leisure hubs. The ongoing development of Dubai Islands is expected to further enhance connectivity and infrastructure, which could support future capital appreciation and rental demand.

AMENITIES & SURROUNDING

Bay Grove Residences is designed as a multi-building complex with four residential buildings linked by a green podium and an infinity pool. The project offers a comprehensive amenity package, including an adults-only pool, children’s pool, clubhouse, co-working space, fitness centre, yoga and meditation areas, barbecue facilities, bicycle storage, running track, shaded seating, sun loungers, and a pet wash station. Apartments feature floor-to-ceiling windows, terraces, and in-built storage, with semi-furnished options available. The development’s clubhouse and residents’ lounge provide communal spaces for socialising and relaxation. The surrounding area is planned with landscaped walkways, cycle paths, and access to the Dubai Islands waterfront, supporting an active lifestyle. As the Dubai Islands masterplan matures, residents will benefit from additional retail, dining, and leisure infrastructure, enhancing the liveability and appeal of the district.

MARKET

At AED 2,249 per sq.ft, this unit is priced competitively against recent transactions in Bay Grove Residences and the wider Dubai Islands market. For example, a comparable 2-bedroom unit (1,612 sq.ft) in the same project transacted at AED 3,700,000 (AED 2,295 per sq.ft) in February 2026. The current deal offers a similar or better price point, with the added benefit of a distress discount. The buyer profile for Bay Grove Residences is likely to include end-users seeking waterfront living and investors targeting mid- to long-term rental yields. Liquidity in the Dubai Islands segment is improving as more projects reach completion and infrastructure matures, but investors should be aware that off-plan assets carry construction and handover timing risks. The payment plan structure reduces upfront exposure, but buyers must factor in service charges, fit-out costs, and potential delays. Rentability is expected to strengthen as the area develops, but initial yields may be moderate until the district’s full amenity and retail offering is realised.

CONCLUSION

This Bay Grove Residences deal is best suited to investors seeking an early-stage position in Dubai Islands with a visible discount to current and recent sales. The semi-furnished 2-bedroom plus maid’s layout, sea view, and balcony provide practical appeal for both rental and eventual resale. The payment plan structure supports cash flow management, and the developer’s track record adds a degree of delivery confidence. The main risks are typical of off-plan investments: construction timing, service charge levels, and the pace of area infrastructure development. Provided these are understood, the deal offers a balanced entry into a maturing waterfront district, with the potential for capital appreciation as Dubai Islands evolves. The discount is meaningful in the context of recent transactions, and the handover timeline allows for strategic planning around rental or resale exit. Overall, this is a disciplined acquisition for investors comfortable with off-plan exposure and seeking value in a new Nakheel-led waterfront community.

Location

BAY GROVE RESIDENCES — Dubai Islands

Get Directions

Illustrative model

Scenario modeller

Set your own assumptions and see how DISTRESS DEAL: 2-BR + Maid's - BAY GROVE RESIDENCES behaves as a cash purchase, the same purchase mortgaged, or a capital-only resale.

Purchase

The price you are 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.

Your figure — we publish none. A month vacant plus re-letting time is roughly 8%, if that fits your building.

Your figure — we publish none. Letting fees and routine repairs.

Your figure — we publish none. Look your building up on Mollak — rates run AED 3 to AED 30+.

Acquisition costs

4% is the Dubai standard.

Buyer-side. 5% VAT added.

Your figure — we publish none. The trustee tariff is tiered and the admin lines vary by office; ask your trustee office for the total, and add your NOC and any legal quote.

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 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.

Got questions?

Get Answers!

Read next

A discounted unit is bought the same way any other is. The questions are just sharper. These are our own guides and articles on buying from overseas, taking on a resale or an off-plan assignment, and what the purchase costs.

The gold rule under an entry is its length, against the longest piece here.

Guides

Articles

Need help?