Overview

Property Details

Additional Info

Mortgage Calculator

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

Prime Location | Duplex | High ROI | Luxury

[LN004267]

AED6,000,000

For Sale

Ready

1,949 ft²

Overview

Sherwoods Properties is pleased to present this amazing for the first time ever in UAE Fraction Investment Opportunity plan in SLS Dubai Hotel Apartment, Fully Furnished Brand new, duplex, 2-Bedroom Hotel Apartment.SLS fractional ownership is unique , unlike those who offer time share or traditional joint ownership, it offers an individual ownership certificate for each fractional owner.This can be re-sold anytime without obtaining NOC from other fractional owners..FEATURES:-Â SLS Dubai Fraction Ownership - 7% GuaranteedÂ ROI For 10Years- Accor Diamond Membership for each fractional ownerÂ - 1 Bedroom Loft- 290.75 sq ft- Fully Furnished- Never occupiedAMENITIES- Rooftop Infinity swimming pool overlooking Downtown DubaiÂ Â - Leisure Pool- Kids Pool- Jacuzzi- Spa- Vitamin Bar- GYM- Multi Purpose RoomDISTANCE- 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
LN004267
Property Type
Apartment
Property Status
For Sale
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	12,406	3,000,000	7,125	2,994,718
2	12,406	2,994,718	7,112	2,989,424
3	12,406	2,989,424	7,099	2,984,117
4	12,406	2,984,117	7,087	2,978,797
5	12,406	2,978,797	7,074	2,973,465
6	12,406	2,973,465	7,061	2,968,120
7	12,406	2,968,120	7,049	2,962,763
8	12,406	2,962,763	7,036	2,957,393
9	12,406	2,957,393	7,023	2,952,010
10	12,406	2,952,010	7,011	2,946,614
11	12,406	2,946,614	6,998	2,941,206
12	12,406	2,941,206	6,985	2,935,784

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	12,406	2,935,784	6,972	2,930,350
2	12,406	2,930,350	6,959	2,924,903
3	12,406	2,924,903	6,946	2,919,443
4	12,406	2,919,443	6,933	2,913,970
5	12,406	2,913,970	6,920	2,908,484
6	12,406	2,908,484	6,907	2,902,985
7	12,406	2,902,985	6,894	2,897,473
8	12,406	2,897,473	6,881	2,891,947
9	12,406	2,891,947	6,868	2,886,409
10	12,406	2,886,409	6,855	2,880,858
11	12,406	2,880,858	6,842	2,875,293
12	12,406	2,875,293	6,828	2,869,715

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	12,406	2,869,715	6,815	2,864,124
2	12,406	2,864,124	6,802	2,858,519
3	12,406	2,858,519	6,788	2,852,902
4	12,406	2,852,902	6,775	2,847,271
5	12,406	2,847,271	6,762	2,841,626
6	12,406	2,841,626	6,748	2,835,968
7	12,406	2,835,968	6,735	2,830,297
8	12,406	2,830,297	6,721	2,824,612
9	12,406	2,824,612	6,708	2,818,914
10	12,406	2,818,914	6,694	2,813,202
11	12,406	2,813,202	6,681	2,807,477
12	12,406	2,807,477	6,667	2,801,738

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	12,406	2,801,738	6,654	2,795,985
2	12,406	2,795,985	6,640	2,790,219
3	12,406	2,790,219	6,626	2,784,439
4	12,406	2,784,439	6,613	2,778,645
5	12,406	2,778,645	6,599	2,772,838
6	12,406	2,772,838	6,585	2,767,017
7	12,406	2,767,017	6,571	2,761,182
8	12,406	2,761,182	6,557	2,755,333
9	12,406	2,755,333	6,543	2,749,470
10	12,406	2,749,470	6,529	2,743,593
11	12,406	2,743,593	6,516	2,737,702
12	12,406	2,737,702	6,502	2,731,798

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	12,406	2,731,798	6,488	2,725,879
2	12,406	2,725,879	6,473	2,719,946
3	12,406	2,719,946	6,459	2,713,999
4	12,406	2,713,999	6,445	2,708,039
5	12,406	2,708,039	6,431	2,702,063
6	12,406	2,702,063	6,417	2,696,074
7	12,406	2,696,074	6,403	2,690,071
8	12,406	2,690,071	6,388	2,684,053
9	12,406	2,684,053	6,374	2,678,021
10	12,406	2,678,021	6,360	2,671,974
11	12,406	2,671,974	6,345	2,665,913
12	12,406	2,665,913	6,331	2,659,838

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	12,406	2,659,838	6,317	2,653,749
2	12,406	2,653,749	6,302	2,647,645
3	12,406	2,647,645	6,288	2,641,526
4	12,406	2,641,526	6,273	2,635,393
5	12,406	2,635,393	6,259	2,629,245
6	12,406	2,629,245	6,244	2,623,083
7	12,406	2,623,083	6,229	2,616,906
8	12,406	2,616,906	6,215	2,610,715
9	12,406	2,610,715	6,200	2,604,508
10	12,406	2,604,508	6,185	2,598,287
11	12,406	2,598,287	6,170	2,592,051
12	12,406	2,592,051	6,156	2,585,801

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	12,406	2,585,801	6,141	2,579,535
2	12,406	2,579,535	6,126	2,573,255
3	12,406	2,573,255	6,111	2,566,960
4	12,406	2,566,960	6,096	2,560,650
5	12,406	2,560,650	6,081	2,554,324
6	12,406	2,554,324	6,066	2,547,984
7	12,406	2,547,984	6,051	2,541,629
8	12,406	2,541,629	6,036	2,535,259
9	12,406	2,535,259	6,021	2,528,873
10	12,406	2,528,873	6,006	2,522,473
11	12,406	2,522,473	5,990	2,516,057
12	12,406	2,516,057	5,975	2,509,626

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	12,406	2,509,626	5,960	2,503,179
2	12,406	2,503,179	5,945	2,496,718
3	12,406	2,496,718	5,929	2,490,241
4	12,406	2,490,241	5,914	2,483,748
5	12,406	2,483,748	5,898	2,477,240
6	12,406	2,477,240	5,883	2,470,717
7	12,406	2,470,717	5,867	2,464,178
8	12,406	2,464,178	5,852	2,457,624
9	12,406	2,457,624	5,836	2,451,054
10	12,406	2,451,054	5,821	2,444,469
11	12,406	2,444,469	5,805	2,437,868
12	12,406	2,437,868	5,789	2,431,251

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	12,406	2,431,251	5,774	2,424,618
2	12,406	2,424,618	5,758	2,417,970
3	12,406	2,417,970	5,742	2,411,306
4	12,406	2,411,306	5,726	2,404,626
5	12,406	2,404,626	5,710	2,397,930
6	12,406	2,397,930	5,695	2,391,219
7	12,406	2,391,219	5,679	2,384,491
8	12,406	2,384,491	5,663	2,377,748
9	12,406	2,377,748	5,647	2,370,988
10	12,406	2,370,988	5,631	2,364,212
11	12,406	2,364,212	5,615	2,357,421
12	12,406	2,357,421	5,598	2,350,613

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	12,406	2,350,613	5,582	2,343,789
2	12,406	2,343,789	5,566	2,336,949
3	12,406	2,336,949	5,550	2,330,092
4	12,406	2,330,092	5,533	2,323,219
5	12,406	2,323,219	5,517	2,316,330
6	12,406	2,316,330	5,501	2,309,425
7	12,406	2,309,425	5,484	2,302,503
8	12,406	2,302,503	5,468	2,295,565
9	12,406	2,295,565	5,451	2,288,610
10	12,406	2,288,610	5,435	2,281,639
11	12,406	2,281,639	5,418	2,274,651
12	12,406	2,274,651	5,402	2,267,647

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	12,406	2,267,647	5,385	2,260,625
2	12,406	2,260,625	5,368	2,253,588
3	12,406	2,253,588	5,352	2,246,533
4	12,406	2,246,533	5,335	2,239,462
5	12,406	2,239,462	5,318	2,232,374
6	12,406	2,232,374	5,301	2,225,269
7	12,406	2,225,269	5,285	2,218,148
8	12,406	2,218,148	5,268	2,211,009
9	12,406	2,211,009	5,251	2,203,853
10	12,406	2,203,853	5,234	2,196,681
11	12,406	2,196,681	5,217	2,189,491
12	12,406	2,189,491	5,200	2,182,284

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	12,406	2,182,284	5,182	2,175,061
2	12,406	2,175,061	5,165	2,167,820
3	12,406	2,167,820	5,148	2,160,562
4	12,406	2,160,562	5,131	2,153,286
5	12,406	2,153,286	5,114	2,145,994
6	12,406	2,145,994	5,096	2,138,684
7	12,406	2,138,684	5,079	2,131,356
8	12,406	2,131,356	5,061	2,124,011
9	12,406	2,124,011	5,044	2,116,649
10	12,406	2,116,649	5,027	2,109,270
11	12,406	2,109,270	5,009	2,101,872
12	12,406	2,101,872	4,991	2,094,458

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	12,406	2,094,458	4,974	2,087,025
2	12,406	2,087,025	4,956	2,079,575
3	12,406	2,079,575	4,938	2,072,107
4	12,406	2,072,107	4,921	2,064,622
5	12,406	2,064,622	4,903	2,057,119
6	12,406	2,057,119	4,885	2,049,598
7	12,406	2,049,598	4,867	2,042,059
8	12,406	2,042,059	4,849	2,034,502
9	12,406	2,034,502	4,831	2,026,927
10	12,406	2,026,927	4,813	2,019,334
11	12,406	2,019,334	4,795	2,011,724
12	12,406	2,011,724	4,777	2,004,095

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	12,406	2,004,095	4,759	1,996,448
2	12,406	1,996,448	4,741	1,988,783
3	12,406	1,988,783	4,723	1,981,099
4	12,406	1,981,099	4,705	1,973,398
5	12,406	1,973,398	4,686	1,965,678
6	12,406	1,965,678	4,668	1,957,939
7	12,406	1,957,939	4,650	1,950,183
8	12,406	1,950,183	4,631	1,942,408
9	12,406	1,942,408	4,613	1,934,614
10	12,406	1,934,614	4,594	1,926,802
11	12,406	1,926,802	4,576	1,918,972
12	12,406	1,918,972	4,557	1,911,123

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	12,406	1,911,123	4,538	1,903,255
2	12,406	1,903,255	4,520	1,895,368
3	12,406	1,895,368	4,501	1,887,463
4	12,406	1,887,463	4,482	1,879,539
5	12,406	1,879,539	4,463	1,871,596
6	12,406	1,871,596	4,445	1,863,635
7	12,406	1,863,635	4,426	1,855,654
8	12,406	1,855,654	4,407	1,847,654
9	12,406	1,847,654	4,388	1,839,636
10	12,406	1,839,636	4,369	1,831,598
11	12,406	1,831,598	4,350	1,823,542
12	12,406	1,823,542	4,330	1,815,466

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	12,406	1,815,466	4,311	1,807,371
2	12,406	1,807,371	4,292	1,799,257
3	12,406	1,799,257	4,273	1,791,123
4	12,406	1,791,123	4,253	1,782,970
5	12,406	1,782,970	4,234	1,774,798
6	12,406	1,774,798	4,215	1,766,607
7	12,406	1,766,607	4,195	1,758,396
8	12,406	1,758,396	4,176	1,750,165
9	12,406	1,750,165	4,156	1,741,915
10	12,406	1,741,915	4,137	1,733,645
11	12,406	1,733,645	4,117	1,725,356
12	12,406	1,725,356	4,097	1,717,047

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	12,406	1,717,047	4,077	1,708,718
2	12,406	1,708,718	4,058	1,700,370
3	12,406	1,700,370	4,038	1,692,001
4	12,406	1,692,001	4,018	1,683,613
5	12,406	1,683,613	3,998	1,675,205
6	12,406	1,675,205	3,978	1,666,777
7	12,406	1,666,777	3,958	1,658,329
8	12,406	1,658,329	3,938	1,649,861
9	12,406	1,649,861	3,918	1,641,372
10	12,406	1,641,372	3,898	1,632,864
11	12,406	1,632,864	3,878	1,624,335
12	12,406	1,624,335	3,857	1,615,786

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	12,406	1,615,786	3,837	1,607,217
2	12,406	1,607,217	3,817	1,598,627
3	12,406	1,598,627	3,796	1,590,017
4	12,406	1,590,017	3,776	1,581,387
5	12,406	1,581,387	3,755	1,572,736
6	12,406	1,572,736	3,735	1,564,065
7	12,406	1,564,065	3,714	1,555,373
8	12,406	1,555,373	3,694	1,546,660
9	12,406	1,546,660	3,673	1,537,926
10	12,406	1,537,926	3,652	1,529,172
11	12,406	1,529,172	3,631	1,520,397
12	12,406	1,520,397	3,610	1,511,602

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	12,406	1,511,602	3,590	1,502,785
2	12,406	1,502,785	3,569	1,493,947
3	12,406	1,493,947	3,548	1,485,089
4	12,406	1,485,089	3,527	1,476,209
5	12,406	1,476,209	3,505	1,467,308
6	12,406	1,467,308	3,484	1,458,386
7	12,406	1,458,386	3,463	1,449,443
8	12,406	1,449,443	3,442	1,440,479
9	12,406	1,440,479	3,421	1,431,494
10	12,406	1,431,494	3,399	1,422,487
11	12,406	1,422,487	3,378	1,413,458
12	12,406	1,413,458	3,356	1,404,409

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	12,406	1,404,409	3,335	1,395,337
2	12,406	1,395,337	3,313	1,386,244
3	12,406	1,386,244	3,292	1,377,130
4	12,406	1,377,130	3,270	1,367,994
5	12,406	1,367,994	3,248	1,358,836
6	12,406	1,358,836	3,227	1,349,657
7	12,406	1,349,657	3,205	1,340,456
8	12,406	1,340,456	3,183	1,331,232
9	12,406	1,331,232	3,161	1,321,987
10	12,406	1,321,987	3,139	1,312,720
11	12,406	1,312,720	3,117	1,303,431
12	12,406	1,303,431	3,095	1,294,120

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	12,406	1,294,120	3,073	1,284,787
2	12,406	1,284,787	3,051	1,275,432
3	12,406	1,275,432	3,029	1,266,054
4	12,406	1,266,054	3,006	1,256,654
5	12,406	1,256,654	2,984	1,247,232
6	12,406	1,247,232	2,962	1,237,788
7	12,406	1,237,788	2,939	1,228,321
8	12,406	1,228,321	2,917	1,218,831
9	12,406	1,218,831	2,894	1,209,319
10	12,406	1,209,319	2,872	1,199,785
11	12,406	1,199,785	2,849	1,190,227
12	12,406	1,190,227	2,826	1,180,647

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	12,406	1,180,647	2,804	1,171,045
2	12,406	1,171,045	2,781	1,161,419
3	12,406	1,161,419	2,758	1,151,771
4	12,406	1,151,771	2,735	1,142,100
5	12,406	1,142,100	2,712	1,132,405
6	12,406	1,132,405	2,689	1,122,688
7	12,406	1,122,688	2,666	1,112,948
8	12,406	1,112,948	2,643	1,103,184
9	12,406	1,103,184	2,620	1,093,398
10	12,406	1,093,398	2,596	1,083,588
11	12,406	1,083,588	2,573	1,073,755
12	12,406	1,073,755	2,550	1,063,898

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	12,406	1,063,898	2,526	1,054,018
2	12,406	1,054,018	2,503	1,044,115
3	12,406	1,044,115	2,479	1,034,188
4	12,406	1,034,188	2,456	1,024,237
5	12,406	1,024,237	2,432	1,014,263
6	12,406	1,014,263	2,408	1,004,265
7	12,406	1,004,265	2,385	994,244
8	12,406	994,244	2,361	984,198
9	12,406	984,198	2,337	974,129
10	12,406	974,129	2,313	964,036
11	12,406	964,036	2,289	953,919
12	12,406	953,919	2,265	943,778

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	12,406	943,778	2,241	933,612
2	12,406	933,612	2,217	923,423
3	12,406	923,423	2,193	913,209
4	12,406	913,209	2,168	902,971
5	12,406	902,971	2,144	892,709
6	12,406	892,709	2,120	882,423
7	12,406	882,423	2,095	872,112
8	12,406	872,112	2,071	861,776
9	12,406	861,776	2,046	851,416
10	12,406	851,416	2,022	841,032
11	12,406	841,032	1,997	830,622
12	12,406	830,622	1,972	820,188

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	12,406	820,188	1,947	809,730
2	12,406	809,730	1,923	799,246
3	12,406	799,246	1,898	788,738
4	12,406	788,738	1,873	778,204
5	12,406	778,204	1,848	767,646
6	12,406	767,646	1,823	757,062
7	12,406	757,062	1,798	746,453
8	12,406	746,453	1,772	735,819
9	12,406	735,819	1,747	725,160
10	12,406	725,160	1,722	714,476
11	12,406	714,476	1,696	703,766
12	12,406	703,766	1,671	693,031

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	12,406	693,031	1,645	682,270
2	12,406	682,270	1,620	671,484
3	12,406	671,484	1,594	660,672
4	12,406	660,672	1,569	649,834
5	12,406	649,834	1,543	638,971
6	12,406	638,971	1,517	628,082
7	12,406	628,082	1,491	617,166
8	12,406	617,166	1,465	606,226
9	12,406	606,226	1,439	595,259
10	12,406	595,259	1,413	584,266
11	12,406	584,266	1,387	573,247
12	12,406	573,247	1,361	562,201

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	12,406	562,201	1,335	551,130
2	12,406	551,130	1,308	540,032
3	12,406	540,032	1,282	528,908
4	12,406	528,908	1,256	517,757
5	12,406	517,757	1,229	506,580
6	12,406	506,580	1,203	495,377
7	12,406	495,377	1,176	484,146
8	12,406	484,146	1,149	472,890
9	12,406	472,890	1,123	461,606
10	12,406	461,606	1,096	450,296
11	12,406	450,296	1,069	438,958
12	12,406	438,958	1,042	427,594

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	12,406	427,594	1,015	416,203
2	12,406	416,203	988	404,785
3	12,406	404,785	961	393,339
4	12,406	393,339	934	381,867
5	12,406	381,867	906	370,367
6	12,406	370,367	879	358,840
7	12,406	358,840	852	347,285
8	12,406	347,285	824	335,703
9	12,406	335,703	797	324,094
10	12,406	324,094	769	312,457
11	12,406	312,457	742	300,792
12	12,406	300,792	714	289,100

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	12,406	289,100	686	277,380
2	12,406	277,380	658	265,632
3	12,406	265,632	630	253,856
4	12,406	253,856	602	242,052
5	12,406	242,052	574	230,221
6	12,406	230,221	546	218,361
7	12,406	218,361	518	206,472
8	12,406	206,472	490	194,556
9	12,406	194,556	462	182,611
10	12,406	182,611	433	170,638
11	12,406	170,638	405	158,637
12	12,406	158,637	376	146,607

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	12,406	146,607	348	134,549
2	12,406	134,549	319	122,461
3	12,406	122,461	290	110,345
4	12,406	110,345	262	98,201
5	12,406	98,201	233	86,027
6	12,406	86,027	204	73,825
7	12,406	73,825	175	61,594
8	12,406	61,594	146	49,333
9	12,406	49,333	117	37,044
10	12,406	37,044	87	24,725
11	12,406	24,725	58	12,377
12	12,406	12,377	29	4

Sally Rose Tan

Sales Support Executive

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

Prime Location | Duplex | High ROI | Luxury

Preferences

Quick Menu

Contact Us

RERA No. 1238