Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Business Bay > SLS Dubai Hotel & Residences

Furnished Contemporary Loft| Upscale Residences

[LN004275]

AED180,000/ Month

For Rent

Ready

1,178 ft²

Overview

Sherwoods International Properties is pleased to present this amazing Five Star Fully Furnished Brand-New Duplex Two Bedroom Apartment with Maid Room at the Five Star SLS Dubai Hotel Apartment located in Business Bay. • Fully serviced & Fully furnished • Hotel apartments with private terrace • All finishes by top end European brands • Free access to all amenities {69 - 75th Floor) • Free Accor Diamond Membership access to 5,000 hote ls & 150 brands locally & internationally • Access to the highest infinity pools in the world (Guinness World Record) • SPA & Gym equipped with Technogym • High demand location right next to downtown * 14Days complimentary stay per year. * Burj Khalifa View. * No Service Charges • 7% Guaranteed Returns for 10years will be paid either monthly, quarterly or annually as per buyers' choice. • Electricity Included • Water Included • Empower Included • Internet included * 24/7 Concierge • 24/7 Valet • No extra bills AMENITIES Rooftop Infinity swimming pool overlooking Downtown Dubai- Leisure Pool- Kids Pool- Jacuzzi- Spa- Vitamin Bar- GYM- Multi Purpose Room DISTANCE 3 Minutes - Dubai Mall & Burj Khalifa- 10 Minutes - Dubai International Airport- 5 Minutes - DIFC- 15 Minutes - Burj Al Arab- 5 Minutes - Meydan One Mall.

Property Details

Property ID
LN004275
Property Type
Duplex
Property Status
For Rent
Year Built
0

More Info

This Listing has been verified by Dubai Land Department

Listing No: 0922882482

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	372	90,000	213	89,841
2	372	89,841	213	89,682
3	372	89,682	212	89,523
4	372	89,523	212	89,363
5	372	89,363	212	89,203
6	372	89,203	211	89,043
7	372	89,043	211	88,882
8	372	88,882	211	88,721
9	372	88,721	210	88,560
10	372	88,560	210	88,398
11	372	88,398	209	88,236
12	372	88,236	209	88,073

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	372	88,073	209	87,910
2	372	87,910	208	87,747
3	372	87,747	208	87,583
4	372	87,583	208	87,419
5	372	87,419	207	87,254
6	372	87,254	207	87,089
7	372	87,089	206	86,924
8	372	86,924	206	86,758
9	372	86,758	206	86,592
10	372	86,592	205	86,425
11	372	86,425	205	86,258
12	372	86,258	204	86,091

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	372	86,091	204	85,923
2	372	85,923	204	85,755
3	372	85,755	203	85,587
4	372	85,587	203	85,418
5	372	85,418	202	85,248
6	372	85,248	202	85,079
7	372	85,079	202	84,908
8	372	84,908	201	84,738
9	372	84,738	201	84,567
10	372	84,567	200	84,396
11	372	84,396	200	84,224
12	372	84,224	200	84,052

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	372	84,052	199	83,879
2	372	83,879	199	83,706
3	372	83,706	198	83,533
4	372	83,533	198	83,359
5	372	83,359	197	83,185
6	372	83,185	197	83,010
7	372	83,010	197	82,835
8	372	82,835	196	82,659
9	372	82,659	196	82,484
10	372	82,484	195	82,307
11	372	82,307	195	82,131
12	372	82,131	195	81,953

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	372	81,953	194	81,776
2	372	81,776	194	81,598
3	372	81,598	193	81,419
4	372	81,419	193	81,241
5	372	81,241	192	81,061
6	372	81,061	192	80,882
7	372	80,882	192	80,702
8	372	80,702	191	80,521
9	372	80,521	191	80,340
10	372	80,340	190	80,159
11	372	80,159	190	79,977
12	372	79,977	189	79,795

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	372	79,795	189	79,612
2	372	79,612	189	79,429
3	372	79,429	188	79,245
4	372	79,245	188	79,061
5	372	79,061	187	78,877
6	372	78,877	187	78,692
7	372	78,692	186	78,507
8	372	78,507	186	78,321
9	372	78,321	186	78,135
10	372	78,135	185	77,948
11	372	77,948	185	77,761
12	372	77,761	184	77,574

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	372	77,574	184	77,386
2	372	77,386	183	77,197
3	372	77,197	183	77,008
4	372	77,008	182	76,819
5	372	76,819	182	76,629
6	372	76,629	181	76,439
7	372	76,439	181	76,248
8	372	76,248	181	76,057
9	372	76,057	180	75,866
10	372	75,866	180	75,674
11	372	75,674	179	75,481
12	372	75,481	179	75,288

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	372	75,288	178	75,095
2	372	75,095	178	74,901
3	372	74,901	177	74,707
4	372	74,707	177	74,512
5	372	74,512	176	74,317
6	372	74,317	176	74,121
7	372	74,121	176	73,925
8	372	73,925	175	73,728
9	372	73,728	175	73,531
10	372	73,531	174	73,334
11	372	73,334	174	73,136
12	372	73,136	173	72,937

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	372	72,937	173	72,738
2	372	72,738	172	72,539
3	372	72,539	172	72,339
4	372	72,339	171	72,138
5	372	72,138	171	71,937
6	372	71,937	170	71,736
7	372	71,736	170	71,534
8	372	71,534	169	71,332
9	372	71,332	169	71,129
10	372	71,129	168	70,926
11	372	70,926	168	70,722
12	372	70,722	167	70,518

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	372	70,518	167	70,313
2	372	70,313	166	70,108
3	372	70,108	166	69,902
4	372	69,902	166	69,696
5	372	69,696	165	69,489
6	372	69,489	165	69,282
7	372	69,282	164	69,075
8	372	69,075	164	68,866
9	372	68,866	163	68,658
10	372	68,658	163	68,449
11	372	68,449	162	68,239
12	372	68,239	162	68,029

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	372	68,029	161	67,818
2	372	67,818	161	67,607
3	372	67,607	160	67,396
4	372	67,396	160	67,183
5	372	67,183	159	66,971
6	372	66,971	159	66,758
7	372	66,758	158	66,544
8	372	66,544	158	66,330
9	372	66,330	157	66,115
10	372	66,115	157	65,900
11	372	65,900	156	65,684
12	372	65,684	156	65,468

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	372	65,468	155	65,251
2	372	65,251	154	65,034
3	372	65,034	154	64,816
4	372	64,816	153	64,598
5	372	64,598	153	64,379
6	372	64,379	152	64,160
7	372	64,160	152	63,940
8	372	63,940	151	63,720
9	372	63,720	151	63,499
10	372	63,499	150	63,278
11	372	63,278	150	63,056
12	372	63,056	149	62,833

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	372	62,833	149	62,610
2	372	62,610	148	62,387
3	372	62,387	148	62,163
4	372	62,163	147	61,938
5	372	61,938	147	61,713
6	372	61,713	146	61,487
7	372	61,487	146	61,261
8	372	61,261	145	61,035
9	372	61,035	144	60,807
10	372	60,807	144	60,580
11	372	60,580	143	60,351
12	372	60,351	143	60,122

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	372	60,122	142	59,893
2	372	59,893	142	59,663
3	372	59,663	141	59,432
4	372	59,432	141	59,201
5	372	59,201	140	58,970
6	372	58,970	140	58,738
7	372	58,738	139	58,505
8	372	58,505	138	58,272
9	372	58,272	138	58,038
10	372	58,038	137	57,804
11	372	57,804	137	57,569
12	372	57,569	136	57,333

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	372	57,333	136	57,097
2	372	57,097	135	56,861
3	372	56,861	135	56,623
4	372	56,623	134	56,386
5	372	56,386	133	56,147
6	372	56,147	133	55,909
7	372	55,909	132	55,669
8	372	55,669	132	55,429
9	372	55,429	131	55,189
10	372	55,189	131	54,947
11	372	54,947	130	54,706
12	372	54,706	129	54,463

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	372	54,463	129	54,221
2	372	54,221	128	53,977
3	372	53,977	128	53,733
4	372	53,733	127	53,489
5	372	53,489	127	53,243
6	372	53,243	126	52,998
7	372	52,998	125	52,751
8	372	52,751	125	52,504
9	372	52,504	124	52,257
10	372	52,257	124	52,009
11	372	52,009	123	51,760
12	372	51,760	122	51,511

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	372	51,511	122	51,261
2	372	51,261	121	51,011
3	372	51,011	121	50,760
4	372	50,760	120	50,508
5	372	50,508	119	50,256
6	372	50,256	119	50,003
7	372	50,003	118	49,749
8	372	49,749	118	49,495
9	372	49,495	117	49,241
10	372	49,241	116	48,985
11	372	48,985	116	48,730
12	372	48,730	115	48,473

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	372	48,473	115	48,216
2	372	48,216	114	47,958
3	372	47,958	113	47,700
4	372	47,700	113	47,441
5	372	47,441	112	47,182
6	372	47,182	112	46,921
7	372	46,921	111	46,661
8	372	46,661	110	46,399
9	372	46,399	110	46,137
10	372	46,137	109	45,875
11	372	45,875	108	45,611
12	372	45,611	108	45,348

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	372	45,348	107	45,083
2	372	45,083	107	44,818
3	372	44,818	106	44,552
4	372	44,552	105	44,286
5	372	44,286	105	44,019
6	372	44,019	104	43,751
7	372	43,751	103	43,483
8	372	43,483	103	43,214
9	372	43,214	102	42,944
10	372	42,944	101	42,674
11	372	42,674	101	42,403
12	372	42,403	100	42,132

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	372	42,132	100	41,860
2	372	41,860	99	41,587
3	372	41,587	98	41,313
4	372	41,313	98	41,039
5	372	41,039	97	40,765
6	372	40,765	96	40,489
7	372	40,489	96	40,213
8	372	40,213	95	39,936
9	372	39,936	94	39,659
10	372	39,659	94	39,381
11	372	39,381	93	39,102
12	372	39,102	92	38,823

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	372	38,823	92	38,543
2	372	38,543	91	38,262
3	372	38,262	90	37,981
4	372	37,981	90	37,699
5	372	37,699	89	37,416
6	372	37,416	88	37,133
7	372	37,133	88	36,849
8	372	36,849	87	36,564
9	372	36,564	86	36,279
10	372	36,279	86	35,993
11	372	35,993	85	35,706
12	372	35,706	84	35,419

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	372	35,419	84	35,131
2	372	35,131	83	34,842
3	372	34,842	82	34,553
4	372	34,553	82	34,263
5	372	34,263	81	33,972
6	372	33,972	80	33,680
7	372	33,680	79	33,388
8	372	33,388	79	33,095
9	372	33,095	78	32,801
10	372	32,801	77	32,507
11	372	32,507	77	32,212
12	372	32,212	76	31,916

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	372	31,916	75	31,620
2	372	31,620	75	31,323
3	372	31,323	74	31,025
4	372	31,025	73	30,727
5	372	30,727	72	30,427
6	372	30,427	72	30,127
7	372	30,127	71	29,827
8	372	29,827	70	29,525
9	372	29,525	70	29,223
10	372	29,223	69	28,921
11	372	28,921	68	28,617
12	372	28,617	67	28,313

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	372	28,313	67	28,008
2	372	28,008	66	27,702
3	372	27,702	65	27,396
4	372	27,396	65	27,089
5	372	27,089	64	26,781
6	372	26,781	63	26,472
7	372	26,472	62	26,163
8	372	26,163	62	25,853
9	372	25,853	61	25,542
10	372	25,542	60	25,230
11	372	25,230	59	24,918
12	372	24,918	59	24,605

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	372	24,605	58	24,291
2	372	24,291	57	23,977
3	372	23,977	56	23,662
4	372	23,662	56	23,346
5	372	23,346	55	23,029
6	372	23,029	54	22,711
7	372	22,711	53	22,393
8	372	22,393	53	22,074
9	372	22,074	52	21,754
10	372	21,754	51	21,434
11	372	21,434	50	21,112
12	372	21,112	50	20,790

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	372	20,790	49	20,468
2	372	20,468	48	20,144
3	372	20,144	47	19,820
4	372	19,820	47	19,495
5	372	19,495	46	19,169
6	372	19,169	45	18,842
7	372	18,842	44	18,515
8	372	18,515	43	18,186
9	372	18,186	43	17,857
10	372	17,857	42	17,527
11	372	17,527	41	17,197
12	372	17,197	40	16,866

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	372	16,866	40	16,533
2	372	16,533	39	16,200
3	372	16,200	38	15,867
4	372	15,867	37	15,532
5	372	15,532	36	15,197
6	372	15,197	36	14,861
7	372	14,861	35	14,524
8	372	14,524	34	14,186
9	372	14,186	33	13,848
10	372	13,848	32	13,508
11	372	13,508	32	13,168
12	372	13,168	31	12,827

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	372	12,827	30	12,486
2	372	12,486	29	12,143
3	372	12,143	28	11,800
4	372	11,800	28	11,456
5	372	11,456	27	11,111
6	372	11,111	26	10,765
7	372	10,765	25	10,418
8	372	10,418	24	10,071
9	372	10,071	23	9,722
10	372	9,722	23	9,373
11	372	9,373	22	9,023
12	372	9,023	21	8,673

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	372	8,673	20	8,321
2	372	8,321	19	7,968
3	372	7,968	18	7,615
4	372	7,615	18	7,261
5	372	7,261	17	6,906
6	372	6,906	16	6,550
7	372	6,550	15	6,194
8	372	6,194	14	5,836
9	372	5,836	13	5,478
10	372	5,478	13	5,119
11	372	5,119	12	4,759
12	372	4,759	11	4,398

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	372	4,398	10	4,036
2	372	4,036	9	3,673
3	372	3,673	8	3,310
4	372	3,310	7	2,946
5	372	2,946	6	2,580
6	372	2,580	6	2,214
7	372	2,214	5	1,847
8	372	1,847	4	1,480
9	372	1,480	3	1,111
10	372	1,111	2	741
11	372	741	1	371
12	372	371	0	1

Bridget Kambari

Branch Manager

SLS Dubai Hotel & Residences

View in Google Maps

We use cookies on our website to give you the most relevant experience by remembering your preferences and repeat visits. By clicking “Accept”, you consent to the use of ALL the cookies.

cookies settings

Connect Your Listing with the Right Buyers

Considering selling your property? Contact us for a free consultation. Our expert team is ready to assist you in navigating the market and finding the ideal buyer.

Send an enquiry

Stay Informed on Market Developments

With over 35 years of experience, Sherwoods has been a leader in the real estate industry, offering a full spectrum of services from residential and commercial sales to property management.

Quick Menu

Contact Us

SIP Properties Brokers LLC RERA No. 1238, Office- Unit 124 First floor, Al Joud Center, Sheikh Zayed Road
+971 04 355 0094
info@sherwoodsproperty.com

Furnished Contemporary Loft| Upscale Residences

Preferences

Quick Menu

Contact Us

RERA No. 1238