YIELDOS ← Back to YieldOS
I Ran the Numbers · Episode 1

What ROI can you get on a 1-bedroom apartment in JVC, Dubai?

Last updated June 2026 · Worked example, not a recommendation
Short answer

A 1-bedroom apartment in Jumeirah Village Circle (JVC), Dubai, listed at AED 900,000, produces a gross rental yield of about 6.7% and a net yield of about 4.7% once service charges, maintenance, vacancy and letting fees are removed. On an annual rent of AED 60,000, that's roughly AED 42,400 net per year — about AED 3,531 a month — before one-off purchase costs. The gap between the headline 6.7% and the take-home 4.7% is a ~28% haircut.

The property

Asking price
AED 900,000
Type
1-bedroom apartment
Size
615 sq ft
Building
The East Crest by Meteora
Area
Jumeirah Village Circle
Purchase basis
Cash (no mortgage)

The numbers

Starting from a market rent of AED 60,000 a year, here is what comes off the top to reach take-home income.

Gross rental income
+AED 60,000
Vacancy loss4% of rent
−AED 2,400
Service charges≈ AED 15.25 / sq ft
−AED 9,379
Maintenance0.25% of value
−AED 2,250
Letting / agency fee6% of rent
−AED 3,600
Net annual income
+AED 42,371
Gross yield
6.67%
before costs
Net yield
4.71%
after all costs
Monthly cash flow
AED 3,531
per month

What it means

YieldOS read

A net yield of 4.71% is acceptable, but it sits below the 6% benchmark that disciplined investors tend to target. The two levers worth testing here are negotiating the entry price down, or looking at a higher-rent area where the same capital works harder.

Assumptions & sources

Verified — price, size, building, area Indicative — market rent Illustrative — cost assumptions & yields
Run your own numbers → More from YieldOS

Knowledge is the only edge that never expires.

All YieldOS content is for educational purposes only and does not constitute financial, investment, tax, or legal advice. Figures are a worked example based on the assumptions stated above and will differ for any specific property, tenant, or financing arrangement. Investors should verify all numbers independently and consult a licensed professional before making decisions.