Overview

Property Details

Mortgage Calculator

UAE > Dubai > Palm Jumeirah > Palm Beach Towers > Palm Beach Towers 2

Family-Friendly | Chic Spaces | Stunning Views

[LN003803]

AED10,500,000

For Sale

Off-plan

2,746 ft²

Overview

Sherwoods International Properties is delighted to offer this luxury apartment in Palm Beach Towers by Nakheel at the gateway to Palm Jumeirah, Dubai. This high-rise complex features three interconnected towers with resort-style amenities, modern interiors, and floor-to-ceiling windows showcasing stunning views of the Dubai skyline, Palm Jumeirah, and Arabian Gulf. Residents enjoy a beachfront lifestyle with access to a beach club, parks, fitness facilities, waterfront dining, and retail outlets, all in a prime location with seamless connectivity to the mainland. Facilities: Burj Al Arab and Palm View Health & Fitness Centre Beach Club & Parks Swimming Pools Sports Courts Barbecue Areas Jogging Tracks Kids Play Areas Waterfront dining and shopping Location: 10 Minutes - Mall of the Emirates 10 Minutes - Dubai Marina 13 Minutes - Dubai Hills Mall 12 Minutes - Dubai Internet City 15 Minutes - Jumeirah Village Circle 20 Minutes - Downtown Dubai 25 minutes - Dubai International Airport Palm Jumeirah, the world’s largest man-made island by Nakheel Properties, is a luxurious residential and tourist destination shaped like a palm tree on the Arabian Sea. Comprising the Trunk, Crescent, and 16 Fronds, it offers beachfront apartments, villas, and iconic landmarks like Atlantis The Palm. Known for its gourmet restaurants, vibrant nightlife, and world-class amenities, it’s a prime location for luxury living and a top choice for property investors in Dubai.

Property Details

Property ID
LN003803
Property Type
Apartment
Property Status
For Sale
Year Built
0

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	21,711	5,250,000	12,468	5,240,756
2	21,711	5,240,756	12,446	5,231,492
3	21,711	5,231,492	12,424	5,222,205
4	21,711	5,222,205	12,402	5,212,896
5	21,711	5,212,896	12,380	5,203,564
6	21,711	5,203,564	12,358	5,194,211
7	21,711	5,194,211	12,336	5,184,836
8	21,711	5,184,836	12,313	5,175,438
9	21,711	5,175,438	12,291	5,166,018
10	21,711	5,166,018	12,269	5,156,575
11	21,711	5,156,575	12,246	5,147,110
12	21,711	5,147,110	12,224	5,137,623

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	21,711	5,137,623	12,201	5,128,113
2	21,711	5,128,113	12,179	5,118,581
3	21,711	5,118,581	12,156	5,109,025
4	21,711	5,109,025	12,133	5,099,448
5	21,711	5,099,448	12,111	5,089,847
6	21,711	5,089,847	12,088	5,080,224
7	21,711	5,080,224	12,065	5,070,577
8	21,711	5,070,577	12,042	5,060,908
9	21,711	5,060,908	12,019	5,051,216
10	21,711	5,051,216	11,996	5,041,501
11	21,711	5,041,501	11,973	5,031,763
12	21,711	5,031,763	11,950	5,022,002

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	21,711	5,022,002	11,927	5,012,217
2	21,711	5,012,217	11,904	5,002,409
3	21,711	5,002,409	11,880	4,992,578
4	21,711	4,992,578	11,857	4,982,724
5	21,711	4,982,724	11,833	4,972,846
6	21,711	4,972,846	11,810	4,962,945
7	21,711	4,962,945	11,786	4,953,020
8	21,711	4,953,020	11,763	4,943,072
9	21,711	4,943,072	11,739	4,933,100
10	21,711	4,933,100	11,716	4,923,104
11	21,711	4,923,104	11,692	4,913,085
12	21,711	4,913,085	11,668	4,903,042

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	21,711	4,903,042	11,644	4,892,974
2	21,711	4,892,974	11,620	4,882,884
3	21,711	4,882,884	11,596	4,872,769
4	21,711	4,872,769	11,572	4,862,630
5	21,711	4,862,630	11,548	4,852,467
6	21,711	4,852,467	11,524	4,842,280
7	21,711	4,842,280	11,500	4,832,068
8	21,711	4,832,068	11,476	4,821,833
9	21,711	4,821,833	11,451	4,811,573
10	21,711	4,811,573	11,427	4,801,288
11	21,711	4,801,288	11,403	4,790,980
12	21,711	4,790,980	11,378	4,780,647

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	21,711	4,780,647	11,354	4,770,289
2	21,711	4,770,289	11,329	4,759,906
3	21,711	4,759,906	11,304	4,749,499
4	21,711	4,749,499	11,280	4,739,068
5	21,711	4,739,068	11,255	4,728,611
6	21,711	4,728,611	11,230	4,718,130
7	21,711	4,718,130	11,205	4,707,624
8	21,711	4,707,624	11,180	4,697,093
9	21,711	4,697,093	11,155	4,686,536
10	21,711	4,686,536	11,130	4,675,955
11	21,711	4,675,955	11,105	4,665,349
12	21,711	4,665,349	11,080	4,654,717

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	21,711	4,654,717	11,054	4,644,060
2	21,711	4,644,060	11,029	4,633,378
3	21,711	4,633,378	11,004	4,622,671
4	21,711	4,622,671	10,978	4,611,938
5	21,711	4,611,938	10,953	4,601,180
6	21,711	4,601,180	10,927	4,590,396
7	21,711	4,590,396	10,902	4,579,586
8	21,711	4,579,586	10,876	4,568,751
9	21,711	4,568,751	10,850	4,557,890
10	21,711	4,557,890	10,824	4,547,003
11	21,711	4,547,003	10,799	4,536,090
12	21,711	4,536,090	10,773	4,525,152

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	21,711	4,525,152	10,747	4,514,187
2	21,711	4,514,187	10,721	4,503,197
3	21,711	4,503,197	10,695	4,492,180
4	21,711	4,492,180	10,668	4,481,137
5	21,711	4,481,137	10,642	4,470,068
6	21,711	4,470,068	10,616	4,458,973
7	21,711	4,458,973	10,590	4,447,851
8	21,711	4,447,851	10,563	4,436,703
9	21,711	4,436,703	10,537	4,425,528
10	21,711	4,425,528	10,510	4,414,327
11	21,711	4,414,327	10,484	4,403,100
12	21,711	4,403,100	10,457	4,391,845

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	21,711	4,391,845	10,430	4,380,564
2	21,711	4,380,564	10,403	4,369,256
3	21,711	4,369,256	10,376	4,357,921
4	21,711	4,357,921	10,350	4,346,560
5	21,711	4,346,560	10,323	4,335,171
6	21,711	4,335,171	10,296	4,323,755
7	21,711	4,323,755	10,268	4,312,312
8	21,711	4,312,312	10,241	4,300,842
9	21,711	4,300,842	10,214	4,289,345
10	21,711	4,289,345	10,187	4,277,821
11	21,711	4,277,821	10,159	4,266,269
12	21,711	4,266,269	10,132	4,254,689

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	21,711	4,254,689	10,104	4,243,082
2	21,711	4,243,082	10,077	4,231,448
3	21,711	4,231,448	10,049	4,219,786
4	21,711	4,219,786	10,021	4,208,096
5	21,711	4,208,096	9,994	4,196,379
6	21,711	4,196,379	9,966	4,184,633
7	21,711	4,184,633	9,938	4,172,860
8	21,711	4,172,860	9,910	4,161,059
9	21,711	4,161,059	9,882	4,149,229
10	21,711	4,149,229	9,854	4,137,372
11	21,711	4,137,372	9,826	4,125,487
12	21,711	4,125,487	9,798	4,113,573

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	21,711	4,113,573	9,769	4,101,631
2	21,711	4,101,631	9,741	4,089,660
3	21,711	4,089,660	9,712	4,077,662
4	21,711	4,077,662	9,684	4,065,634
5	21,711	4,065,634	9,655	4,053,578
6	21,711	4,053,578	9,627	4,041,494
7	21,711	4,041,494	9,598	4,029,381
8	21,711	4,029,381	9,569	4,017,239
9	21,711	4,017,239	9,540	4,005,068
10	21,711	4,005,068	9,512	3,992,868
11	21,711	3,992,868	9,483	3,980,639
12	21,711	3,980,639	9,454	3,968,382

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	21,711	3,968,382	9,424	3,956,095
2	21,711	3,956,095	9,395	3,943,779
3	21,711	3,943,779	9,366	3,931,434
4	21,711	3,931,434	9,337	3,919,059
5	21,711	3,919,059	9,307	3,906,655
6	21,711	3,906,655	9,278	3,894,222
7	21,711	3,894,222	9,248	3,881,759
8	21,711	3,881,759	9,219	3,869,266
9	21,711	3,869,266	9,189	3,856,744
10	21,711	3,856,744	9,159	3,844,192
11	21,711	3,844,192	9,129	3,831,610
12	21,711	3,831,610	9,100	3,818,998

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	21,711	3,818,998	9,070	3,806,357
2	21,711	3,806,357	9,040	3,793,685
3	21,711	3,793,685	9,010	3,780,983
4	21,711	3,780,983	8,979	3,768,251
5	21,711	3,768,251	8,949	3,755,489
6	21,711	3,755,489	8,919	3,742,697
7	21,711	3,742,697	8,888	3,729,874
8	21,711	3,729,874	8,858	3,717,020
9	21,711	3,717,020	8,827	3,704,137
10	21,711	3,704,137	8,797	3,691,222
11	21,711	3,691,222	8,766	3,678,277
12	21,711	3,678,277	8,735	3,665,301

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	21,711	3,665,301	8,705	3,652,294
2	21,711	3,652,294	8,674	3,639,257
3	21,711	3,639,257	8,643	3,626,188
4	21,711	3,626,188	8,612	3,613,089
5	21,711	3,613,089	8,581	3,599,958
6	21,711	3,599,958	8,549	3,586,796
7	21,711	3,586,796	8,518	3,573,603
8	21,711	3,573,603	8,487	3,560,379
9	21,711	3,560,379	8,455	3,547,123
10	21,711	3,547,123	8,424	3,533,836
11	21,711	3,533,836	8,392	3,520,517
12	21,711	3,520,517	8,361	3,507,166

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	21,711	3,507,166	8,329	3,493,784
2	21,711	3,493,784	8,297	3,480,370
3	21,711	3,480,370	8,265	3,466,924
4	21,711	3,466,924	8,233	3,453,446
5	21,711	3,453,446	8,201	3,439,936
6	21,711	3,439,936	8,169	3,426,394
7	21,711	3,426,394	8,137	3,412,820
8	21,711	3,412,820	8,105	3,399,214
9	21,711	3,399,214	8,073	3,385,575
10	21,711	3,385,575	8,040	3,371,904
11	21,711	3,371,904	8,008	3,358,201
12	21,711	3,358,201	7,975	3,344,465

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	21,711	3,344,465	7,943	3,330,696
2	21,711	3,330,696	7,910	3,316,895
3	21,711	3,316,895	7,877	3,303,061
4	21,711	3,303,061	7,844	3,289,194
5	21,711	3,289,194	7,811	3,275,294
6	21,711	3,275,294	7,778	3,261,361
7	21,711	3,261,361	7,745	3,247,395
8	21,711	3,247,395	7,712	3,233,396
9	21,711	3,233,396	7,679	3,219,363
10	21,711	3,219,363	7,645	3,205,297
11	21,711	3,205,297	7,612	3,191,198
12	21,711	3,191,198	7,579	3,177,066

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	21,711	3,177,066	7,545	3,162,899
2	21,711	3,162,899	7,511	3,148,699
3	21,711	3,148,699	7,478	3,134,466
4	21,711	3,134,466	7,444	3,120,198
5	21,711	3,120,198	7,410	3,105,897
6	21,711	3,105,897	7,376	3,091,562
7	21,711	3,091,562	7,342	3,077,193
8	21,711	3,077,193	7,308	3,062,789
9	21,711	3,062,789	7,274	3,048,351
10	21,711	3,048,351	7,239	3,033,880
11	21,711	3,033,880	7,205	3,019,373
12	21,711	3,019,373	7,171	3,004,833

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	21,711	3,004,833	7,136	2,990,257
2	21,711	2,990,257	7,101	2,975,647
3	21,711	2,975,647	7,067	2,961,003
4	21,711	2,961,003	7,032	2,946,323
5	21,711	2,946,323	6,997	2,931,609
6	21,711	2,931,609	6,962	2,916,860
7	21,711	2,916,860	6,927	2,902,076
8	21,711	2,902,076	6,892	2,887,256
9	21,711	2,887,256	6,857	2,872,402
10	21,711	2,872,402	6,821	2,857,512
11	21,711	2,857,512	6,786	2,842,587
12	21,711	2,842,587	6,751	2,827,626

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	21,711	2,827,626	6,715	2,812,630
2	21,711	2,812,630	6,679	2,797,598
3	21,711	2,797,598	6,644	2,782,531
4	21,711	2,782,531	6,608	2,767,428
5	21,711	2,767,428	6,572	2,752,288
6	21,711	2,752,288	6,536	2,737,113
7	21,711	2,737,113	6,500	2,721,902
8	21,711	2,721,902	6,464	2,706,655
9	21,711	2,706,655	6,428	2,691,372
10	21,711	2,691,372	6,392	2,676,052
11	21,711	2,676,052	6,355	2,660,696
12	21,711	2,660,696	6,319	2,645,303

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	21,711	2,645,303	6,282	2,629,874
2	21,711	2,629,874	6,245	2,614,408
3	21,711	2,614,408	6,209	2,598,906
4	21,711	2,598,906	6,172	2,583,366
5	21,711	2,583,366	6,135	2,567,790
6	21,711	2,567,790	6,098	2,552,177
7	21,711	2,552,177	6,061	2,536,526
8	21,711	2,536,526	6,024	2,520,839
9	21,711	2,520,839	5,986	2,505,114
10	21,711	2,505,114	5,949	2,489,352
11	21,711	2,489,352	5,912	2,473,552
12	21,711	2,473,552	5,874	2,457,715

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	21,711	2,457,715	5,837	2,441,841
2	21,711	2,441,841	5,799	2,425,928
3	21,711	2,425,928	5,761	2,409,978
4	21,711	2,409,978	5,723	2,393,990
5	21,711	2,393,990	5,685	2,377,964
6	21,711	2,377,964	5,647	2,361,900
7	21,711	2,361,900	5,609	2,345,798
8	21,711	2,345,798	5,571	2,329,657
9	21,711	2,329,657	5,532	2,313,478
10	21,711	2,313,478	5,494	2,297,261
11	21,711	2,297,261	5,455	2,281,005
12	21,711	2,281,005	5,417	2,264,711

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	21,711	2,264,711	5,378	2,248,378
2	21,711	2,248,378	5,339	2,232,006
3	21,711	2,232,006	5,301	2,215,595
4	21,711	2,215,595	5,262	2,199,146
5	21,711	2,199,146	5,222	2,182,657
6	21,711	2,182,657	5,183	2,166,129
7	21,711	2,166,129	5,144	2,149,562
8	21,711	2,149,562	5,105	2,132,955
9	21,711	2,132,955	5,065	2,116,309
10	21,711	2,116,309	5,026	2,099,623
11	21,711	2,099,623	4,986	2,082,898
12	21,711	2,082,898	4,946	2,066,133

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	21,711	2,066,133	4,907	2,049,329
2	21,711	2,049,329	4,867	2,032,484
3	21,711	2,032,484	4,827	2,015,600
4	21,711	2,015,600	4,787	1,998,675
5	21,711	1,998,675	4,746	1,981,710
6	21,711	1,981,710	4,706	1,964,705
7	21,711	1,964,705	4,666	1,947,659
8	21,711	1,947,659	4,625	1,930,573
9	21,711	1,930,573	4,585	1,913,446
10	21,711	1,913,446	4,544	1,896,279
11	21,711	1,896,279	4,503	1,879,071
12	21,711	1,879,071	4,462	1,861,822

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	21,711	1,861,822	4,421	1,844,532
2	21,711	1,844,532	4,380	1,827,201
3	21,711	1,827,201	4,339	1,809,829
4	21,711	1,809,829	4,298	1,792,416
5	21,711	1,792,416	4,256	1,774,961
6	21,711	1,774,961	4,215	1,757,464
7	21,711	1,757,464	4,173	1,739,927
8	21,711	1,739,927	4,132	1,722,347
9	21,711	1,722,347	4,090	1,704,726
10	21,711	1,704,726	4,048	1,687,063
11	21,711	1,687,063	4,006	1,669,358
12	21,711	1,669,358	3,964	1,651,611

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	21,711	1,651,611	3,922	1,633,822
2	21,711	1,633,822	3,880	1,615,990
3	21,711	1,615,990	3,837	1,598,117
4	21,711	1,598,117	3,795	1,580,200
5	21,711	1,580,200	3,752	1,562,242
6	21,711	1,562,242	3,710	1,544,240
7	21,711	1,544,240	3,667	1,526,196
8	21,711	1,526,196	3,624	1,508,109
9	21,711	1,508,109	3,581	1,489,979
10	21,711	1,489,979	3,538	1,471,806
11	21,711	1,471,806	3,495	1,453,590
12	21,711	1,453,590	3,452	1,435,330

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	21,711	1,435,330	3,408	1,417,027
2	21,711	1,417,027	3,365	1,398,681
3	21,711	1,398,681	3,321	1,380,291
4	21,711	1,380,291	3,278	1,361,858
5	21,711	1,361,858	3,234	1,343,380
6	21,711	1,343,380	3,190	1,324,859
7	21,711	1,324,859	3,146	1,306,294
8	21,711	1,306,294	3,102	1,287,684
9	21,711	1,287,684	3,058	1,269,031
10	21,711	1,269,031	3,013	1,250,333
11	21,711	1,250,333	2,969	1,231,591
12	21,711	1,231,591	2,925	1,212,804

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	21,711	1,212,804	2,880	1,193,973
2	21,711	1,193,973	2,835	1,175,097
3	21,711	1,175,097	2,790	1,156,176
4	21,711	1,156,176	2,745	1,137,210
5	21,711	1,137,210	2,700	1,118,199
6	21,711	1,118,199	2,655	1,099,143
7	21,711	1,099,143	2,610	1,080,042
8	21,711	1,080,042	2,565	1,060,895
9	21,711	1,060,895	2,519	1,041,703
10	21,711	1,041,703	2,474	1,022,465
11	21,711	1,022,465	2,428	1,003,182
12	21,711	1,003,182	2,382	983,853

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	21,711	983,853	2,336	964,477
2	21,711	964,477	2,290	945,056
3	21,711	945,056	2,244	925,589
4	21,711	925,589	2,198	906,076
5	21,711	906,076	2,151	886,516
6	21,711	886,516	2,105	866,910
7	21,711	866,910	2,058	847,257
8	21,711	847,257	2,012	827,557
9	21,711	827,557	1,965	807,811
10	21,711	807,811	1,918	788,018
11	21,711	788,018	1,871	768,177
12	21,711	768,177	1,824	748,290

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	21,711	748,290	1,777	728,355
2	21,711	728,355	1,729	708,374
3	21,711	708,374	1,682	688,344
4	21,711	688,344	1,634	668,267
5	21,711	668,267	1,587	648,143
6	21,711	648,143	1,539	627,970
7	21,711	627,970	1,491	607,750
8	21,711	607,750	1,443	587,481
9	21,711	587,481	1,395	567,165
10	21,711	567,165	1,347	546,800
11	21,711	546,800	1,298	526,387
12	21,711	526,387	1,250	505,926

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	21,711	505,926	1,201	485,415
2	21,711	485,415	1,152	464,856
3	21,711	464,856	1,104	444,249
4	21,711	444,249	1,055	423,592
5	21,711	423,592	1,006	402,886
6	21,711	402,886	956	382,131
7	21,711	382,131	907	361,327
8	21,711	361,327	858	340,474
9	21,711	340,474	808	319,570
10	21,711	319,570	758	298,618
11	21,711	298,618	709	277,615
12	21,711	277,615	659	256,563

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	21,711	256,563	609	235,460
2	21,711	235,460	559	214,308
3	21,711	214,308	508	193,105
4	21,711	193,105	458	171,852
5	21,711	171,852	408	150,548
6	21,711	150,548	357	129,194
7	21,711	129,194	306	107,789
8	21,711	107,789	256	86,333
9	21,711	86,333	205	64,827
10	21,711	64,827	153	43,269
11	21,711	43,269	102	21,660
12	21,711	21,660	51	7

Sally Rose Tan

Sales Support Executive

Palm Beach Towers 2 Palm Jumeirah Dubai

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

Family-Friendly | Chic Spaces | Stunning Views

Preferences

Quick Menu

Contact Us

RERA No. 1238