Villa del Garda Dubai Islands
+971 56 567 7701

Villa del Garda · Dubai Islands

Villa del Garda ROI Calculator

Model rental yield, capital appreciation and total return for a Villa del Garda residence using your own assumptions and the published service charge.

Investment estimate

Estimate Your Return

Estimate rental yield and return on a Villa del Garda residence. Enter your own assumptions — nothing is pre-filled for rent or appreciation.

Uses the published starting price and an estimated service charge of AED 30/sq.ft on the smallest published size (balcony area not included).

Your cash invested. Leave blank for a cash purchase.

Auto-fills as price minus down payment; editable.

Annual rental income
—
Annual costs
—
Net rental income
—
Gross rental yield
—
Net rental yield
—
Estimated capital appreciation
—
Estimated total return
—
Estimated ROI (on cash invested)
—

Rental income, appreciation and ROI are estimates based on user-entered assumptions and are not guaranteed. Total return = net rental income × years + estimated appreciation; mortgage interest is only included if you add it to other annual costs. Purchase fees are not included.

Investment calculations and market analysis are for informational purposes only. Rental income, capital appreciation, occupancy, resale value and investment returns are not guaranteed. Actual performance depends on market conditions, property selection, financing, operating costs and other factors. Buyers should conduct independent due diligence and obtain professional financial and legal advice where appropriate.

How the Calculation Works

  • Gross rental yield = annual rent ÷ purchase price.
  • Net rental income = annual rent − service charges − other annual costs.
  • Net rental yield = net rental income ÷ purchase price.
  • Estimated capital appreciation = price × ((1 + annual appreciation)years − 1).
  • Estimated total return = net rental income × years + estimated appreciation.
  • Estimated ROI = total return ÷ cash invested (down payment, or the full price for a cash purchase).

No rental or growth figures are pre-filled: use your own research or ask Emirai Real Estate for current, sourced market data. Off-plan residences generate no rental income before handover.

Emirai analysis

Emirai AI Property Analysis

An Emirai Real Estate review of Villa del Garda against twelve buyer criteria, using the developer's published information. This is not a Google score, ranking or official rating.

Location

StrengthsDubai Islands, identified by the developer as a priority development area under the Dubai 2040 Urban Master Plan. Approximate 15-minute drive to DIFC and 20 minutes to Downtown Dubai (developer figures).

ConsiderIsland infrastructure and amenities are still being delivered across the wider community; confirm completion timelines of the facilities that matter to you.

Waterfront Position

StrengthsFirst-row marina position with a U-shaped building designed so the majority of residences face the marina.

ConsiderViews differ by floor and orientation and are not guaranteed for a specific unit — review the view of the exact unit offered.

Developer

StrengthsMr. Eight Development designs, develops and builds in-house and states recognition among the Top 100 Developers Worldwide by the Luxury Lifestyle Awards.

ConsiderReview the developer's delivered projects, RERA project registration and escrow details as part of due diligence.

Design

StrengthsYacht-inspired architecture and Italian interiors: Exteta x Riva lobby furniture by Massimo Castagna, Fabel Casa kitchens and wardrobes made in Italy, Italian travertine and marble.

ConsiderRenderings are conceptual; the specification schedule in the sales documentation is binding.

Amenities

Strengths40 m pool, children's pool and playground, gardens, indoor Technogym studio, outdoor fitness with ice bath, café and restaurant, valet.

ConsiderSome lifestyle services (Riva boat, Rolls-Royce chauffeur, golf carts) are à la carte and charged separately.

Unit Sizes

StrengthsWide range from 605 sq.ft (1 Bedroom) to 9,121 sq.ft (5 Bedroom), including duplex layouts.

ConsiderPublished sizes are ranges; confirm the exact internal and balcony areas of the unit offered.

Entry Price

StrengthsPublished entry point of AED 2,661,000 for a fully furnished 1 Bedroom.

ConsiderCompare price per sq.ft with verified Dubai Islands transactions before deciding; furnishing is included in the price.

Payment Structure

Strengths35% during construction and 65% on handover, with a resale option once 24% is paid.

ConsiderThe 65% handover payment requires a funding plan (cash or mortgage). DLD 4% and the admin fee are due with the first instalment.

Handover

StrengthsPublished handover in Q1 2028.

ConsiderOff-plan completion dates can move; check the completion clause in the SPA.

Rental Potential

StrengthsServiced-residence operation, furnished delivery and waterfront position are features typically sought by tenants.

ConsiderNo verified rental data is published here yet. Service charges (AED 30/sq.ft interior, AED 7.5/sq.ft balcony) reduce net yield — use the ROI calculator with your own assumptions.

Resale Considerations

StrengthsResale permitted from 24% paid; the developer highlights marina-facing units as among the most desirable on the market.

ConsiderResale value depends on market conditions at the time of sale and on the developer's resale terms and fees.

Market Context

StrengthsAssessed once verified Dubai Islands market data is added.

ConsiderAsk Emirai Real Estate for current, sourced transaction and listing data before investing.

Methodology
  1. Each criterion is reviewed against the developer's published project information: location, product, pricing, payment structure and services.
  2. Strengths describe verifiable features. Points to consider highlight risks, costs or information a buyer should confirm before committing.
  3. Criteria that depend on market evidence (rental potential, resale, market context) are only assessed once verified market data is available in the Market Data section.
  4. Numeric scores are disabled until a documented scoring model and verified data are in place. No score is inferred or estimated.

Last reviewed: September 2026.

AI analysis is informational and is not financial advice or a guarantee of future performance. Investment calculations and market analysis are for informational purposes only. Rental income, capital appreciation, occupancy, resale value and investment returns are not guaranteed. Actual performance depends on market conditions, property selection, financing, operating costs and other factors. Buyers should conduct independent due diligence and obtain professional financial and legal advice where appropriate.

Enquire

Discuss Your Investment with an Advisor

Speak to an advisor about Villa del Garda prices, availability, floor plans, the payment plan or a meeting.

Emirai Real Estate presents Villa del Garda. The developer is Mr. Eight Development.

Please share a phone number or email so we can send the details.

Plain text only — links, email addresses and code are not allowed.

WhatsApp

Villa del Garda · Dubai Islands

Request Price & Availability

Receive the latest price list, availability and payment plan from Emirai Real Estate.

Please share a phone number or email so we can send the details.

Plain text only — links, email addresses and code are not allowed.