Overview

Property Details

Features

Additional Info

Mortgage Calculator

UAE > Dubai > Palm Jumeirah > The Crescent > Kempinski Palm Residence

Sea view |Private Pool | Fully furnished |

[LN004572]

AED7,910,000

For Sale

Ready

3,778 ft²

Overview

Sherwoods International Properties is proud to present your dream home 2 bedroom apartment for sale in Kempinski Palm Residence, on the Palm Jumeirah. This property located on high floor offers a spacious layout with 2 large bedrooms, open plan living/dining and kitchen. The highlight of the apartment is the terrace area with gorgeous panoramic sea view. Property details: - BUA 3,778 sq.ft. - Fully furnished with silver package by Francesco Molon - Fully fitted kitchen with appliances - 2 bedroom - Beach access - Gym & Private swimming pool - Vacant on transfer day - 1 Parking - 24/7 Security Kempinski is a world-renowned brand within Dubai's luxury hospitality and residential markets. The Kempinski on Palm Jumeirah has gained notoriety for its resort-style facilities, large layouts and infamous elegant décor. Palm Jumeirah stands as a beacon of luxury, not merely the world's largest man-made island but a symbol of Dubai's ambition and allure. Here, amidst elite villas, sumptuous apartments, and world-renowned hotels, life takes on a rarefied quality, with exceptional amenities and vistas that make every day extraordinary.

Property Details

Property ID
LN004572
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Fitness Center

Mosque

Restaurants

Shopping mall

Children's play area

Beach Access

More Info

This Listing has been verified by Dubai Land Department

Listing No: 0087795855

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	16,356	3,955,000	9,393	3,948,036
2	16,356	3,948,036	9,376	3,941,057
3	16,356	3,941,057	9,360	3,934,061
4	16,356	3,934,061	9,343	3,927,048
5	16,356	3,927,048	9,326	3,920,018
6	16,356	3,920,018	9,310	3,912,972
7	16,356	3,912,972	9,293	3,905,909
8	16,356	3,905,909	9,276	3,898,830
9	16,356	3,898,830	9,259	3,891,733
10	16,356	3,891,733	9,242	3,884,620
11	16,356	3,884,620	9,225	3,877,490
12	16,356	3,877,490	9,209	3,870,343

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	16,356	3,870,343	9,192	3,863,178
2	16,356	3,863,178	9,175	3,855,997
3	16,356	3,855,997	9,157	3,848,799
4	16,356	3,848,799	9,140	3,841,584
5	16,356	3,841,584	9,123	3,834,351
6	16,356	3,834,351	9,106	3,827,102
7	16,356	3,827,102	9,089	3,819,835
8	16,356	3,819,835	9,072	3,812,551
9	16,356	3,812,551	9,054	3,805,249
10	16,356	3,805,249	9,037	3,797,931
11	16,356	3,797,931	9,020	3,790,595
12	16,356	3,790,595	9,002	3,783,241

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	16,356	3,783,241	8,985	3,775,870
2	16,356	3,775,870	8,967	3,768,482
3	16,356	3,768,482	8,950	3,761,075
4	16,356	3,761,075	8,932	3,753,652
5	16,356	3,753,652	8,914	3,746,211
6	16,356	3,746,211	8,897	3,738,752
7	16,356	3,738,752	8,879	3,731,275
8	16,356	3,731,275	8,861	3,723,781
9	16,356	3,723,781	8,843	3,716,268
10	16,356	3,716,268	8,826	3,708,738
11	16,356	3,708,738	8,808	3,701,190
12	16,356	3,701,190	8,790	3,693,624

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	16,356	3,693,624	8,772	3,686,041
2	16,356	3,686,041	8,754	3,678,439
3	16,356	3,678,439	8,736	3,670,819
4	16,356	3,670,819	8,718	3,663,181
5	16,356	3,663,181	8,700	3,655,525
6	16,356	3,655,525	8,681	3,647,850
7	16,356	3,647,850	8,663	3,640,158
8	16,356	3,640,158	8,645	3,632,447
9	16,356	3,632,447	8,627	3,624,718
10	16,356	3,624,718	8,608	3,616,970
11	16,356	3,616,970	8,590	3,609,205
12	16,356	3,609,205	8,571	3,601,420

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	16,356	3,601,420	8,553	3,593,617
2	16,356	3,593,617	8,534	3,585,796
3	16,356	3,585,796	8,516	3,577,956
4	16,356	3,577,956	8,497	3,570,098
5	16,356	3,570,098	8,478	3,562,220
6	16,356	3,562,220	8,460	3,554,324
7	16,356	3,554,324	8,441	3,546,410
8	16,356	3,546,410	8,422	3,538,476
9	16,356	3,538,476	8,403	3,530,524
10	16,356	3,530,524	8,384	3,522,553
11	16,356	3,522,553	8,366	3,514,563
12	16,356	3,514,563	8,347	3,506,554

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	16,356	3,506,554	8,328	3,498,525
2	16,356	3,498,525	8,308	3,490,478
3	16,356	3,490,478	8,289	3,482,412
4	16,356	3,482,412	8,270	3,474,326
5	16,356	3,474,326	8,251	3,466,222
6	16,356	3,466,222	8,232	3,458,098
7	16,356	3,458,098	8,212	3,449,955
8	16,356	3,449,955	8,193	3,441,792
9	16,356	3,441,792	8,174	3,433,610
10	16,356	3,433,610	8,154	3,425,409
11	16,356	3,425,409	8,135	3,417,188
12	16,356	3,417,188	8,115	3,408,948

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	16,356	3,408,948	8,096	3,400,688
2	16,356	3,400,688	8,076	3,392,408
3	16,356	3,392,408	8,056	3,384,109
4	16,356	3,384,109	8,037	3,375,790
5	16,356	3,375,790	8,017	3,367,451
6	16,356	3,367,451	7,997	3,359,093
7	16,356	3,359,093	7,977	3,350,714
8	16,356	3,350,714	7,957	3,342,316
9	16,356	3,342,316	7,938	3,333,898
10	16,356	3,333,898	7,918	3,325,460
11	16,356	3,325,460	7,897	3,317,002
12	16,356	3,317,002	7,877	3,308,523

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	16,356	3,308,523	7,857	3,300,025
2	16,356	3,300,025	7,837	3,291,506
3	16,356	3,291,506	7,817	3,282,967
4	16,356	3,282,967	7,797	3,274,408
5	16,356	3,274,408	7,776	3,265,829
6	16,356	3,265,829	7,756	3,257,229
7	16,356	3,257,229	7,735	3,248,609
8	16,356	3,248,609	7,715	3,239,968
9	16,356	3,239,968	7,694	3,231,307
10	16,356	3,231,307	7,674	3,222,625
11	16,356	3,222,625	7,653	3,213,922
12	16,356	3,213,922	7,633	3,205,199

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	16,356	3,205,199	7,612	3,196,455
2	16,356	3,196,455	7,591	3,187,691
3	16,356	3,187,691	7,570	3,178,905
4	16,356	3,178,905	7,549	3,170,099
5	16,356	3,170,099	7,528	3,161,272
6	16,356	3,161,272	7,508	3,152,424
7	16,356	3,152,424	7,487	3,143,554
8	16,356	3,143,554	7,465	3,134,664
9	16,356	3,134,664	7,444	3,125,753
10	16,356	3,125,753	7,423	3,116,820
11	16,356	3,116,820	7,402	3,107,866
12	16,356	3,107,866	7,381	3,098,891

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	16,356	3,098,891	7,359	3,089,895
2	16,356	3,089,895	7,338	3,080,877
3	16,356	3,080,877	7,317	3,071,838
4	16,356	3,071,838	7,295	3,062,778
5	16,356	3,062,778	7,274	3,053,696
6	16,356	3,053,696	7,252	3,044,592
7	16,356	3,044,592	7,230	3,035,467
8	16,356	3,035,467	7,209	3,026,320
9	16,356	3,026,320	7,187	3,017,151
10	16,356	3,017,151	7,165	3,007,961
11	16,356	3,007,961	7,143	2,998,748
12	16,356	2,998,748	7,122	2,989,514

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	16,356	2,989,514	7,100	2,980,258
2	16,356	2,980,258	7,078	2,970,980
3	16,356	2,970,980	7,056	2,961,680
4	16,356	2,961,680	7,033	2,952,358
5	16,356	2,952,358	7,011	2,943,013
6	16,356	2,943,013	6,989	2,933,647
7	16,356	2,933,647	6,967	2,924,258
8	16,356	2,924,258	6,945	2,914,847
9	16,356	2,914,847	6,922	2,905,413
10	16,356	2,905,413	6,900	2,895,958
11	16,356	2,895,958	6,877	2,886,479
12	16,356	2,886,479	6,855	2,876,979

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	16,356	2,876,979	6,832	2,867,455
2	16,356	2,867,455	6,810	2,857,909
3	16,356	2,857,909	6,787	2,848,341
4	16,356	2,848,341	6,764	2,838,749
5	16,356	2,838,749	6,742	2,829,135
6	16,356	2,829,135	6,719	2,819,498
7	16,356	2,819,498	6,696	2,809,838
8	16,356	2,809,838	6,673	2,800,155
9	16,356	2,800,155	6,650	2,790,449
10	16,356	2,790,449	6,627	2,780,721
11	16,356	2,780,721	6,604	2,770,969
12	16,356	2,770,969	6,581	2,761,193

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	16,356	2,761,193	6,557	2,751,395
2	16,356	2,751,395	6,534	2,741,573
3	16,356	2,741,573	6,511	2,731,728
4	16,356	2,731,728	6,487	2,721,860
5	16,356	2,721,860	6,464	2,711,968
6	16,356	2,711,968	6,440	2,702,053
7	16,356	2,702,053	6,417	2,692,114
8	16,356	2,692,114	6,393	2,682,152
9	16,356	2,682,152	6,370	2,672,166
10	16,356	2,672,166	6,346	2,662,156
11	16,356	2,662,156	6,322	2,652,122
12	16,356	2,652,122	6,298	2,642,065

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	16,356	2,642,065	6,274	2,631,984
2	16,356	2,631,984	6,250	2,621,878
3	16,356	2,621,878	6,226	2,611,749
4	16,356	2,611,749	6,202	2,601,596
5	16,356	2,601,596	6,178	2,591,419
6	16,356	2,591,419	6,154	2,581,217
7	16,356	2,581,217	6,130	2,570,991
8	16,356	2,570,991	6,106	2,560,741
9	16,356	2,560,741	6,081	2,550,467
10	16,356	2,550,467	6,057	2,540,168
11	16,356	2,540,168	6,032	2,529,845
12	16,356	2,529,845	6,008	2,519,497

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	16,356	2,519,497	5,983	2,509,124
2	16,356	2,509,124	5,959	2,498,727
3	16,356	2,498,727	5,934	2,488,306
4	16,356	2,488,306	5,909	2,477,859
5	16,356	2,477,859	5,884	2,467,388
6	16,356	2,467,388	5,860	2,456,892
7	16,356	2,456,892	5,835	2,446,371
8	16,356	2,446,371	5,810	2,435,825
9	16,356	2,435,825	5,785	2,425,253
10	16,356	2,425,253	5,759	2,414,657
11	16,356	2,414,657	5,734	2,404,036
12	16,356	2,404,036	5,709	2,393,389

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	16,356	2,393,389	5,684	2,382,717
2	16,356	2,382,717	5,658	2,372,020
3	16,356	2,372,020	5,633	2,361,297
4	16,356	2,361,297	5,608	2,350,549
5	16,356	2,350,549	5,582	2,339,776
6	16,356	2,339,776	5,556	2,328,976
7	16,356	2,328,976	5,531	2,318,152
8	16,356	2,318,152	5,505	2,307,301
9	16,356	2,307,301	5,479	2,296,425
10	16,356	2,296,425	5,454	2,285,522
11	16,356	2,285,522	5,428	2,274,594
12	16,356	2,274,594	5,402	2,263,640

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	16,356	2,263,640	5,376	2,252,660
2	16,356	2,252,660	5,350	2,241,654
3	16,356	2,241,654	5,323	2,230,622
4	16,356	2,230,622	5,297	2,219,563
5	16,356	2,219,563	5,271	2,208,479
6	16,356	2,208,479	5,245	2,197,368
7	16,356	2,197,368	5,218	2,186,230
8	16,356	2,186,230	5,192	2,175,066
9	16,356	2,175,066	5,165	2,163,876
10	16,356	2,163,876	5,139	2,152,659
11	16,356	2,152,659	5,112	2,141,415
12	16,356	2,141,415	5,085	2,130,145

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	16,356	2,130,145	5,059	2,118,848
2	16,356	2,118,848	5,032	2,107,524
3	16,356	2,107,524	5,005	2,096,173
4	16,356	2,096,173	4,978	2,084,795
5	16,356	2,084,795	4,951	2,073,391
6	16,356	2,073,391	4,924	2,061,959
7	16,356	2,061,959	4,897	2,050,500
8	16,356	2,050,500	4,869	2,039,013
9	16,356	2,039,013	4,842	2,027,500
10	16,356	2,027,500	4,815	2,015,959
11	16,356	2,015,959	4,787	2,004,391
12	16,356	2,004,391	4,760	1,992,795

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	16,356	1,992,795	4,732	1,981,172
2	16,356	1,981,172	4,705	1,969,521
3	16,356	1,969,521	4,677	1,957,842
4	16,356	1,957,842	4,649	1,946,136
5	16,356	1,946,136	4,622	1,934,402
6	16,356	1,934,402	4,594	1,922,640
7	16,356	1,922,640	4,566	1,910,850
8	16,356	1,910,850	4,538	1,899,032
9	16,356	1,899,032	4,510	1,887,186
10	16,356	1,887,186	4,482	1,875,312
11	16,356	1,875,312	4,453	1,863,409
12	16,356	1,863,409	4,425	1,851,479

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	16,356	1,851,479	4,397	1,839,520
2	16,356	1,839,520	4,368	1,827,532
3	16,356	1,827,532	4,340	1,815,517
4	16,356	1,815,517	4,311	1,803,472
5	16,356	1,803,472	4,283	1,791,399
6	16,356	1,791,399	4,254	1,779,298
7	16,356	1,779,298	4,225	1,767,167
8	16,356	1,767,167	4,197	1,755,008
9	16,356	1,755,008	4,168	1,742,820
10	16,356	1,742,820	4,139	1,730,603
11	16,356	1,730,603	4,110	1,718,357
12	16,356	1,718,357	4,081	1,706,082

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	16,356	1,706,082	4,051	1,693,778
2	16,356	1,693,778	4,022	1,681,444
3	16,356	1,681,444	3,993	1,669,082
4	16,356	1,669,082	3,964	1,656,689
5	16,356	1,656,689	3,934	1,644,268
6	16,356	1,644,268	3,905	1,631,817
7	16,356	1,631,817	3,875	1,619,336
8	16,356	1,619,336	3,845	1,606,826
9	16,356	1,606,826	3,816	1,594,286
10	16,356	1,594,286	3,786	1,581,716
11	16,356	1,581,716	3,756	1,569,117
12	16,356	1,569,117	3,726	1,556,487

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	16,356	1,556,487	3,696	1,543,828
2	16,356	1,543,828	3,666	1,531,138
3	16,356	1,531,138	3,636	1,518,418
4	16,356	1,518,418	3,606	1,505,668
5	16,356	1,505,668	3,575	1,492,888
6	16,356	1,492,888	3,545	1,480,077
7	16,356	1,480,077	3,515	1,467,236
8	16,356	1,467,236	3,484	1,454,365
9	16,356	1,454,365	3,454	1,441,463
10	16,356	1,441,463	3,423	1,428,530
11	16,356	1,428,530	3,392	1,415,567
12	16,356	1,415,567	3,361	1,402,572

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	16,356	1,402,572	3,331	1,389,547
2	16,356	1,389,547	3,300	1,376,491
3	16,356	1,376,491	3,269	1,363,404
4	16,356	1,363,404	3,238	1,350,286
5	16,356	1,350,286	3,206	1,337,137
6	16,356	1,337,137	3,175	1,323,956
7	16,356	1,323,956	3,144	1,310,745
8	16,356	1,310,745	3,113	1,297,501
9	16,356	1,297,501	3,081	1,284,227
10	16,356	1,284,227	3,050	1,270,921
11	16,356	1,270,921	3,018	1,257,583
12	16,356	1,257,583	2,986	1,244,214

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	16,356	1,244,214	2,955	1,230,812
2	16,356	1,230,812	2,923	1,217,379
3	16,356	1,217,379	2,891	1,203,914
4	16,356	1,203,914	2,859	1,190,418
5	16,356	1,190,418	2,827	1,176,889
6	16,356	1,176,889	2,795	1,163,327
7	16,356	1,163,327	2,762	1,149,734
8	16,356	1,149,734	2,730	1,136,109
9	16,356	1,136,109	2,698	1,122,451
10	16,356	1,122,451	2,665	1,108,760
11	16,356	1,108,760	2,633	1,095,037
12	16,356	1,095,037	2,600	1,081,282

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	16,356	1,081,282	2,568	1,067,494
2	16,356	1,067,494	2,535	1,053,673
3	16,356	1,053,673	2,502	1,039,819
4	16,356	1,039,819	2,469	1,025,933
5	16,356	1,025,933	2,436	1,012,013
6	16,356	1,012,013	2,403	998,060
7	16,356	998,060	2,370	984,074
8	16,356	984,074	2,337	970,055
9	16,356	970,055	2,303	956,003
10	16,356	956,003	2,270	941,917
11	16,356	941,917	2,237	927,798
12	16,356	927,798	2,203	913,646

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	16,356	913,646	2,169	899,459
2	16,356	899,459	2,136	885,239
3	16,356	885,239	2,102	870,986
4	16,356	870,986	2,068	856,698
5	16,356	856,698	2,034	842,377
6	16,356	842,377	2,000	828,021
7	16,356	828,021	1,966	813,631
8	16,356	813,631	1,932	799,207
9	16,356	799,207	1,898	784,749
10	16,356	784,749	1,863	770,257
11	16,356	770,257	1,829	755,730
12	16,356	755,730	1,794	741,169

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	16,356	741,169	1,760	726,573
2	16,356	726,573	1,725	711,942
3	16,356	711,942	1,690	697,277
4	16,356	697,277	1,656	682,577
5	16,356	682,577	1,621	667,842
6	16,356	667,842	1,586	653,072
7	16,356	653,072	1,551	638,267
8	16,356	638,267	1,515	623,426
9	16,356	623,426	1,480	608,551
10	16,356	608,551	1,445	593,640
11	16,356	593,640	1,409	578,694
12	16,356	578,694	1,374	563,712

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	16,356	563,712	1,338	548,694
2	16,356	548,694	1,303	533,641
3	16,356	533,641	1,267	518,552
4	16,356	518,552	1,231	503,428
5	16,356	503,428	1,195	488,267
6	16,356	488,267	1,159	473,071
7	16,356	473,071	1,123	457,838
8	16,356	457,838	1,087	442,569
9	16,356	442,569	1,051	427,264
10	16,356	427,264	1,014	411,923
11	16,356	411,923	978	396,545
12	16,356	396,545	941	381,130

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	16,356	381,130	905	365,679
2	16,356	365,679	868	350,192
3	16,356	350,192	831	334,667
4	16,356	334,667	794	319,106
5	16,356	319,106	757	303,508
6	16,356	303,508	720	287,872
7	16,356	287,872	683	272,200
8	16,356	272,200	646	256,490
9	16,356	256,490	609	240,743
10	16,356	240,743	571	224,959
11	16,356	224,959	534	209,137
12	16,356	209,137	496	193,277

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	16,356	193,277	459	177,380
2	16,356	177,380	421	161,445
3	16,356	161,445	383	145,472
4	16,356	145,472	345	129,462
5	16,356	129,462	307	113,413
6	16,356	113,413	269	97,326
7	16,356	97,326	231	81,201
8	16,356	81,201	192	65,038
9	16,356	65,038	154	48,836
10	16,356	48,836	115	32,596
11	16,356	32,596	77	16,317
12	16,356	16,317	38	6

Bridget Kambari

Branch Manager

UAE > Dubai > Palm Jumeirah > The Crescent > Kempinski Palm Residence

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

Sea view |Private Pool | Fully furnished |

Preferences

Quick Menu

Contact Us

RERA No. 1238