Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > DAMAC Hills > Belair Phase 2

Luxurious Villa with Private Pool and Large Layout

[LN001423]

AED17,053,000

For Sale

Off-plan

9,039 ft²

Overview

Belair Villas at Damac Hills Experience luxury living at its finest with this exclusive 8-bedroom villa in the prestigious Belair Villas at Damac Hills. Developed by Damac Properties and adorned with the touch of the Trump Brand, this standalone unit offers unparalleled elegance and comfort. Property Details: 8 Bedrooms: Spacious and well-designed to ensure privacy and comfort. Maids Room: Perfect for accommodating household staff. Drivers Room: Additional convenience for your driver. High-Quality Finish: Premium materials and craftsmanship throughout. Floor-to-Ceiling Windows: Abundant natural light and stunning views. Preparation Kitchen & Show Kitchen: Ideal for gourmet cooking and entertaining guests. Family Lounge on 1st Floor: A cosy space for family gatherings and relaxation. All Bedrooms Ensuite: Each bedroom comes with a private bathroom. Roof Terrace with Gaming Room & 2 Full Bedrooms: Enjoy leisure activities with a stunning view. Additional Features: Flexible payment plan available This villa is perfect for those who seek a luxurious lifestyle with top-notch amenities. Don't miss out on this unique opportunity to own a piece of paradise in Damac Hills. For more details and to schedule a viewing, contact us

Property Details

Property ID
LN001423
Property Type
Villa
Property Status
For Sale
Year Built
2024

More Info

This Listing has been verified by Dubai Land Department

Listing No: 0168929477

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	35,261	8,526,500	20,250	8,511,488
2	35,261	8,511,488	20,214	8,496,441
3	35,261	8,496,441	20,179	8,481,358
4	35,261	8,481,358	20,143	8,466,239
5	35,261	8,466,239	20,107	8,451,084
6	35,261	8,451,084	20,071	8,435,894
7	35,261	8,435,894	20,035	8,420,667
8	35,261	8,420,667	19,999	8,405,404
9	35,261	8,405,404	19,962	8,390,105
10	35,261	8,390,105	19,926	8,374,770
11	35,261	8,374,770	19,890	8,359,398
12	35,261	8,359,398	19,853	8,343,989

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	35,261	8,343,989	19,816	8,328,544
2	35,261	8,328,544	19,780	8,313,063
3	35,261	8,313,063	19,743	8,297,544
4	35,261	8,297,544	19,706	8,281,989
5	35,261	8,281,989	19,669	8,266,397
6	35,261	8,266,397	19,632	8,250,767
7	35,261	8,250,767	19,595	8,235,101
8	35,261	8,235,101	19,558	8,219,397
9	35,261	8,219,397	19,521	8,203,656
10	35,261	8,203,656	19,483	8,187,878
11	35,261	8,187,878	19,446	8,172,062
12	35,261	8,172,062	19,408	8,156,209

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	35,261	8,156,209	19,370	8,140,318
2	35,261	8,140,318	19,333	8,124,389
3	35,261	8,124,389	19,295	8,108,423
4	35,261	8,108,423	19,257	8,092,418
5	35,261	8,092,418	19,219	8,076,376
6	35,261	8,076,376	19,181	8,060,295
7	35,261	8,060,295	19,143	8,044,177
8	35,261	8,044,177	19,104	8,028,020
9	35,261	8,028,020	19,066	8,011,824
10	35,261	8,011,824	19,028	7,995,590
11	35,261	7,995,590	18,989	7,979,318
12	35,261	7,979,318	18,950	7,963,007

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	35,261	7,963,007	18,912	7,946,657
2	35,261	7,946,657	18,873	7,930,268
3	35,261	7,930,268	18,834	7,913,841
4	35,261	7,913,841	18,795	7,897,374
5	35,261	7,897,374	18,756	7,880,868
6	35,261	7,880,868	18,717	7,864,323
7	35,261	7,864,323	18,677	7,847,739
8	35,261	7,847,739	18,638	7,831,116
9	35,261	7,831,116	18,598	7,814,453
10	35,261	7,814,453	18,559	7,797,750
11	35,261	7,797,750	18,519	7,781,008
12	35,261	7,781,008	18,479	7,764,226

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	35,261	7,764,226	18,440	7,747,404
2	35,261	7,747,404	18,400	7,730,542
3	35,261	7,730,542	18,360	7,713,640
4	35,261	7,713,640	18,319	7,696,698
5	35,261	7,696,698	18,279	7,679,715
6	35,261	7,679,715	18,239	7,662,693
7	35,261	7,662,693	18,198	7,645,630
8	35,261	7,645,630	18,158	7,628,526
9	35,261	7,628,526	18,117	7,611,382
10	35,261	7,611,382	18,077	7,594,197
11	35,261	7,594,197	18,036	7,576,971
12	35,261	7,576,971	17,995	7,559,705

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	35,261	7,559,705	17,954	7,542,397
2	35,261	7,542,397	17,913	7,525,048
3	35,261	7,525,048	17,871	7,507,658
4	35,261	7,507,658	17,830	7,490,227
5	35,261	7,490,227	17,789	7,472,754
6	35,261	7,472,754	17,747	7,455,240
7	35,261	7,455,240	17,706	7,437,684
8	35,261	7,437,684	17,664	7,420,087
9	35,261	7,420,087	17,622	7,402,447
10	35,261	7,402,447	17,580	7,384,766
11	35,261	7,384,766	17,538	7,367,043
12	35,261	7,367,043	17,496	7,349,278

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	35,261	7,349,278	17,454	7,331,470
2	35,261	7,331,470	17,412	7,313,621
3	35,261	7,313,621	17,369	7,295,729
4	35,261	7,295,729	17,327	7,277,794
5	35,261	7,277,794	17,284	7,259,817
6	35,261	7,259,817	17,242	7,241,797
7	35,261	7,241,797	17,199	7,223,734
8	35,261	7,223,734	17,156	7,205,629
9	35,261	7,205,629	17,113	7,187,480
10	35,261	7,187,480	17,070	7,169,288
11	35,261	7,169,288	17,027	7,151,053
12	35,261	7,151,053	16,983	7,132,775

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	35,261	7,132,775	16,940	7,114,454
2	35,261	7,114,454	16,896	7,096,088
3	35,261	7,096,088	16,853	7,077,680
4	35,261	7,077,680	16,809	7,059,227
5	35,261	7,059,227	16,765	7,040,731
6	35,261	7,040,731	16,721	7,022,191
7	35,261	7,022,191	16,677	7,003,606
8	35,261	7,003,606	16,633	6,984,978
9	35,261	6,984,978	16,589	6,966,305
10	35,261	6,966,305	16,544	6,947,588
11	35,261	6,947,588	16,500	6,928,827
12	35,261	6,928,827	16,455	6,910,021

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	35,261	6,910,021	16,411	6,891,170
2	35,261	6,891,170	16,366	6,872,275
3	35,261	6,872,275	16,321	6,853,334
4	35,261	6,853,334	16,276	6,834,349
5	35,261	6,834,349	16,231	6,815,319
6	35,261	6,815,319	16,186	6,796,243
7	35,261	6,796,243	16,141	6,777,122
8	35,261	6,777,122	16,095	6,757,956
9	35,261	6,757,956	16,050	6,738,744
10	35,261	6,738,744	16,004	6,719,487
11	35,261	6,719,487	15,958	6,700,183
12	35,261	6,700,183	15,912	6,680,834

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	35,261	6,680,834	15,866	6,661,439
2	35,261	6,661,439	15,820	6,641,998
3	35,261	6,641,998	15,774	6,622,511
4	35,261	6,622,511	15,728	6,602,978
5	35,261	6,602,978	15,682	6,583,398
6	35,261	6,583,398	15,635	6,563,771
7	35,261	6,563,771	15,588	6,544,098
8	35,261	6,544,098	15,542	6,524,379
9	35,261	6,524,379	15,495	6,504,612
10	35,261	6,504,612	15,448	6,484,799
11	35,261	6,484,799	15,401	6,464,938
12	35,261	6,464,938	15,354	6,445,030

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	35,261	6,445,030	15,306	6,425,075
2	35,261	6,425,075	15,259	6,405,073
3	35,261	6,405,073	15,212	6,385,023
4	35,261	6,385,023	15,164	6,364,925
5	35,261	6,364,925	15,116	6,344,780
6	35,261	6,344,780	15,068	6,324,587
7	35,261	6,324,587	15,020	6,304,346
8	35,261	6,304,346	14,972	6,284,057
9	35,261	6,284,057	14,924	6,263,719
10	35,261	6,263,719	14,876	6,243,334
11	35,261	6,243,334	14,827	6,222,900
12	35,261	6,222,900	14,779	6,202,417

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	35,261	6,202,417	14,730	6,181,886
2	35,261	6,181,886	14,681	6,161,306
3	35,261	6,161,306	14,633	6,140,677
4	35,261	6,140,677	14,584	6,119,999
5	35,261	6,119,999	14,534	6,099,272
6	35,261	6,099,272	14,485	6,078,496
7	35,261	6,078,496	14,436	6,057,670
8	35,261	6,057,670	14,386	6,036,795
9	35,261	6,036,795	14,337	6,015,871
10	35,261	6,015,871	14,287	5,994,897
11	35,261	5,994,897	14,237	5,973,873
12	35,261	5,973,873	14,187	5,952,798

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	35,261	5,952,798	14,137	5,931,674
2	35,261	5,931,674	14,087	5,910,500
3	35,261	5,910,500	14,037	5,889,276
4	35,261	5,889,276	13,987	5,868,001
5	35,261	5,868,001	13,936	5,846,675
6	35,261	5,846,675	13,885	5,825,299
7	35,261	5,825,299	13,835	5,803,872
8	35,261	5,803,872	13,784	5,782,394
9	35,261	5,782,394	13,733	5,760,866
10	35,261	5,760,866	13,682	5,739,286
11	35,261	5,739,286	13,630	5,717,655
12	35,261	5,717,655	13,579	5,695,972

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	35,261	5,695,972	13,527	5,674,238
2	35,261	5,674,238	13,476	5,652,452
3	35,261	5,652,452	13,424	5,630,615
4	35,261	5,630,615	13,372	5,608,726
5	35,261	5,608,726	13,320	5,586,784
6	35,261	5,586,784	13,268	5,564,791
7	35,261	5,564,791	13,216	5,542,746
8	35,261	5,542,746	13,164	5,520,648
9	35,261	5,520,648	13,111	5,498,497
10	35,261	5,498,497	13,058	5,476,294
11	35,261	5,476,294	13,006	5,454,038
12	35,261	5,454,038	12,953	5,431,730

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	35,261	5,431,730	12,900	5,409,368
2	35,261	5,409,368	12,847	5,386,953
3	35,261	5,386,953	12,794	5,364,485
4	35,261	5,364,485	12,740	5,341,964
5	35,261	5,341,964	12,687	5,319,389
6	35,261	5,319,389	12,633	5,296,761
7	35,261	5,296,761	12,579	5,274,079
8	35,261	5,274,079	12,525	5,251,343
9	35,261	5,251,343	12,471	5,228,553
10	35,261	5,228,553	12,417	5,205,708
11	35,261	5,205,708	12,363	5,182,810
12	35,261	5,182,810	12,309	5,159,857

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	35,261	5,159,857	12,254	5,136,850
2	35,261	5,136,850	12,200	5,113,788
3	35,261	5,113,788	12,145	5,090,671
4	35,261	5,090,671	12,090	5,067,500
5	35,261	5,067,500	12,035	5,044,273
6	35,261	5,044,273	11,980	5,020,991
7	35,261	5,020,991	11,924	4,997,654
8	35,261	4,997,654	11,869	4,974,262
9	35,261	4,974,262	11,813	4,950,813
10	35,261	4,950,813	11,758	4,927,310
11	35,261	4,927,310	11,702	4,903,750
12	35,261	4,903,750	11,646	4,880,134

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	35,261	4,880,134	11,590	4,856,463
2	35,261	4,856,463	11,534	4,832,735
3	35,261	4,832,735	11,477	4,808,951
4	35,261	4,808,951	11,421	4,785,110
5	35,261	4,785,110	11,364	4,761,213
6	35,261	4,761,213	11,307	4,737,259
7	35,261	4,737,259	11,250	4,713,248
8	35,261	4,713,248	11,193	4,689,180
9	35,261	4,689,180	11,136	4,665,054
10	35,261	4,665,054	11,079	4,640,872
11	35,261	4,640,872	11,022	4,616,632
12	35,261	4,616,632	10,964	4,592,335

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	35,261	4,592,335	10,906	4,567,979
2	35,261	4,567,979	10,848	4,543,566
3	35,261	4,543,566	10,790	4,519,095
4	35,261	4,519,095	10,732	4,494,566
5	35,261	4,494,566	10,674	4,469,979
6	35,261	4,469,979	10,616	4,445,333
7	35,261	4,445,333	10,557	4,420,629
8	35,261	4,420,629	10,498	4,395,866
9	35,261	4,395,866	10,440	4,371,044
10	35,261	4,371,044	10,381	4,346,163
11	35,261	4,346,163	10,322	4,321,224
12	35,261	4,321,224	10,262	4,296,224

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	35,261	4,296,224	10,203	4,271,166
2	35,261	4,271,166	10,144	4,246,048
3	35,261	4,246,048	10,084	4,220,870
4	35,261	4,220,870	10,024	4,195,633
5	35,261	4,195,633	9,964	4,170,336
6	35,261	4,170,336	9,904	4,144,978
7	35,261	4,144,978	9,844	4,119,561
8	35,261	4,119,561	9,783	4,094,083
9	35,261	4,094,083	9,723	4,068,544
10	35,261	4,068,544	9,662	4,042,945
11	35,261	4,042,945	9,601	4,017,285
12	35,261	4,017,285	9,541	3,991,564

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	35,261	3,991,564	9,479	3,965,782
2	35,261	3,965,782	9,418	3,939,939
3	35,261	3,939,939	9,357	3,914,034
4	35,261	3,914,034	9,295	3,888,068
5	35,261	3,888,068	9,234	3,862,040
6	35,261	3,862,040	9,172	3,835,951
7	35,261	3,835,951	9,110	3,809,799
8	35,261	3,809,799	9,048	3,783,585
9	35,261	3,783,585	8,986	3,757,309
10	35,261	3,757,309	8,923	3,730,971
11	35,261	3,730,971	8,861	3,704,570
12	35,261	3,704,570	8,798	3,678,107

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	35,261	3,678,107	8,735	3,651,580
2	35,261	3,651,580	8,672	3,624,991
3	35,261	3,624,991	8,609	3,598,338
4	35,261	3,598,338	8,546	3,571,622
5	35,261	3,571,622	8,482	3,544,843
6	35,261	3,544,843	8,419	3,518,000
7	35,261	3,518,000	8,355	3,491,093
8	35,261	3,491,093	8,291	3,464,122
9	35,261	3,464,122	8,227	3,437,088
10	35,261	3,437,088	8,163	3,409,989
11	35,261	3,409,989	8,098	3,382,826
12	35,261	3,382,826	8,034	3,355,598

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	35,261	3,355,598	7,969	3,328,305
2	35,261	3,328,305	7,904	3,300,948
3	35,261	3,300,948	7,839	3,273,526
4	35,261	3,273,526	7,774	3,246,039
5	35,261	3,246,039	7,709	3,218,486
6	35,261	3,218,486	7,643	3,190,868
7	35,261	3,190,868	7,578	3,163,184
8	35,261	3,163,184	7,512	3,135,435
9	35,261	3,135,435	7,446	3,107,620
10	35,261	3,107,620	7,380	3,079,738
11	35,261	3,079,738	7,314	3,051,791
12	35,261	3,051,791	7,248	3,023,777

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	35,261	3,023,777	7,181	2,995,696
2	35,261	2,995,696	7,114	2,967,549
3	35,261	2,967,549	7,047	2,939,335
4	35,261	2,939,335	6,980	2,911,054
5	35,261	2,911,054	6,913	2,882,706
6	35,261	2,882,706	6,846	2,854,290
7	35,261	2,854,290	6,778	2,825,807
8	35,261	2,825,807	6,711	2,797,256
9	35,261	2,797,256	6,643	2,768,638
10	35,261	2,768,638	6,575	2,739,951
11	35,261	2,739,951	6,507	2,711,197
12	35,261	2,711,197	6,439	2,682,374

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	35,261	2,682,374	6,370	2,653,483
2	35,261	2,653,483	6,302	2,624,523
3	35,261	2,624,523	6,233	2,595,494
4	35,261	2,595,494	6,164	2,566,396
5	35,261	2,566,396	6,095	2,537,229
6	35,261	2,537,229	6,025	2,507,993
7	35,261	2,507,993	5,956	2,478,688
8	35,261	2,478,688	5,886	2,449,313
9	35,261	2,449,313	5,817	2,419,868
10	35,261	2,419,868	5,747	2,390,353
11	35,261	2,390,353	5,677	2,360,768
12	35,261	2,360,768	5,606	2,331,113

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	35,261	2,331,113	5,536	2,301,388
2	35,261	2,301,388	5,465	2,271,591
3	35,261	2,271,591	5,395	2,241,725
4	35,261	2,241,725	5,324	2,211,787
5	35,261	2,211,787	5,252	2,181,778
6	35,261	2,181,778	5,181	2,151,697
7	35,261	2,151,697	5,110	2,121,546
8	35,261	2,121,546	5,038	2,091,322
9	35,261	2,091,322	4,966	2,061,027
10	35,261	2,061,027	4,894	2,030,660
11	35,261	2,030,660	4,822	2,000,221
12	35,261	2,000,221	4,750	1,969,710

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	35,261	1,969,710	4,678	1,939,126
2	35,261	1,939,126	4,605	1,908,469
3	35,261	1,908,469	4,532	1,877,740
4	35,261	1,877,740	4,459	1,846,938
5	35,261	1,846,938	4,386	1,816,062
6	35,261	1,816,062	4,313	1,785,113
7	35,261	1,785,113	4,239	1,754,091
8	35,261	1,754,091	4,165	1,722,995
9	35,261	1,722,995	4,092	1,691,825
10	35,261	1,691,825	4,018	1,660,581
11	35,261	1,660,581	3,943	1,629,263
12	35,261	1,629,263	3,869	1,597,871

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	35,261	1,597,871	3,794	1,566,404
2	35,261	1,566,404	3,720	1,534,862
3	35,261	1,534,862	3,645	1,503,245
4	35,261	1,503,245	3,570	1,471,553
5	35,261	1,471,553	3,494	1,439,786
6	35,261	1,439,786	3,419	1,407,944
7	35,261	1,407,944	3,343	1,376,026
8	35,261	1,376,026	3,268	1,344,032
9	35,261	1,344,032	3,192	1,311,962
10	35,261	1,311,962	3,115	1,279,816
11	35,261	1,279,816	3,039	1,247,594
12	35,261	1,247,594	2,963	1,215,295

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	35,261	1,215,295	2,886	1,182,919
2	35,261	1,182,919	2,809	1,150,466
3	35,261	1,150,466	2,732	1,117,937
4	35,261	1,117,937	2,655	1,085,330
5	35,261	1,085,330	2,577	1,052,646
6	35,261	1,052,646	2,500	1,019,884
7	35,261	1,019,884	2,422	987,044
8	35,261	987,044	2,344	954,126
9	35,261	954,126	2,266	921,130
10	35,261	921,130	2,187	888,056
11	35,261	888,056	2,109	854,903
12	35,261	854,903	2,030	821,672

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	35,261	821,672	1,951	788,361
2	35,261	788,361	1,872	754,971
3	35,261	754,971	1,793	721,503
4	35,261	721,503	1,713	687,954
5	35,261	687,954	1,633	654,326
6	35,261	654,326	1,554	620,618
7	35,261	620,618	1,473	586,830
8	35,261	586,830	1,393	552,962
9	35,261	552,962	1,313	519,013
10	35,261	519,013	1,232	484,984
11	35,261	484,984	1,151	450,874
12	35,261	450,874	1,070	416,683

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	35,261	416,683	989	382,410
2	35,261	382,410	908	348,057
3	35,261	348,057	826	313,621
4	35,261	313,621	744	279,104
5	35,261	279,104	662	244,505
6	35,261	244,505	580	209,824
7	35,261	209,824	498	175,060
8	35,261	175,060	415	140,214
9	35,261	140,214	333	105,285
10	35,261	105,285	250	70,273
11	35,261	70,273	166	35,178
12	35,261	35,178	83	1

Muhammad Arif

Relationship Manager

UAE > Dubai > DAMAC Hills > Trump Estates > BelAir The Trump Estates

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

Luxurious Villa with Private Pool and Large Layout

Preferences

Quick Menu

Contact Us

RERA No. 1238