Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Palm Jumeirah > The Crescent > Raffles The Palm

Luxury Resort Living | Sea View | The Palm

[LN004718]

AED45,000,000

For Sale

Ready

7,285 ft²

Overview

Sherwoods International Properties is pleased to offer you for sale an amazing and spacious 4 Bedroom apartment available in The Palm Dubai ✨ Luxury Living at Raffles The Palm Dubai ✨ Experience unparalleled elegance at Raffles The Palm Dubai, where sophistication meets world-class comfort. Own a luxurious apartment in one of Dubai’s most prestigious beachfront addresses! 🏡 Exclusive Features: ✔️ Spacious & Exquisitely Designed Apartments – Inspired by timeless European elegance ✔️ Breathtaking Sea & Skyline Views – Wake up to stunning vistas every day ✔️ World-Class Amenities – Private beach, spa, fitness center & more ✔️ 5-Star Hotel Services – Butler service, fine dining, and concierge at your doorstep ✔️ Prime Palm Jumeirah Location – Ultimate exclusivity & serenity Indulge in a lifestyle of luxury and sophistication at Raffles The Palm Dubai!

Property Details

Property ID
LN004718
Property Type
Apartment
Property Status
For Sale
Year Built
0

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	93,050	22,500,000	53,437	22,460,387
2	93,050	22,460,387	53,343	22,420,680
3	93,050	22,420,680	53,249	22,380,878
4	93,050	22,380,878	53,154	22,340,982
5	93,050	22,340,982	53,059	22,300,992
6	93,050	22,300,992	52,964	22,260,906
7	93,050	22,260,906	52,869	22,220,726
8	93,050	22,220,726	52,774	22,180,449
9	93,050	22,180,449	52,678	22,140,078
10	93,050	22,140,078	52,582	22,099,610
11	93,050	22,099,610	52,486	22,059,046
12	93,050	22,059,046	52,390	22,018,386

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	93,050	22,018,386	52,293	21,977,629
2	93,050	21,977,629	52,196	21,936,776
3	93,050	21,936,776	52,099	21,895,825
4	93,050	21,895,825	52,002	21,854,777
5	93,050	21,854,777	51,905	21,813,632
6	93,050	21,813,632	51,807	21,772,389
7	93,050	21,772,389	51,709	21,731,048
8	93,050	21,731,048	51,611	21,689,609
9	93,050	21,689,609	51,512	21,648,071
10	93,050	21,648,071	51,414	21,606,435
11	93,050	21,606,435	51,315	21,564,700
12	93,050	21,564,700	51,216	21,522,865

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	93,050	21,522,865	51,116	21,480,932
2	93,050	21,480,932	51,017	21,438,899
3	93,050	21,438,899	50,917	21,396,766
4	93,050	21,396,766	50,817	21,354,533
5	93,050	21,354,533	50,717	21,312,199
6	93,050	21,312,199	50,616	21,269,765
7	93,050	21,269,765	50,515	21,227,230
8	93,050	21,227,230	50,414	21,184,595
9	93,050	21,184,595	50,313	21,141,858
10	93,050	21,141,858	50,211	21,099,019
11	93,050	21,099,019	50,110	21,056,079
12	93,050	21,056,079	50,008	21,013,037

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	93,050	21,013,037	49,905	20,969,892
2	93,050	20,969,892	49,803	20,926,645
3	93,050	20,926,645	49,700	20,883,296
4	93,050	20,883,296	49,597	20,839,843
5	93,050	20,839,843	49,494	20,796,287
6	93,050	20,796,287	49,391	20,752,628
7	93,050	20,752,628	49,287	20,708,865
8	93,050	20,708,865	49,183	20,664,998
9	93,050	20,664,998	49,079	20,621,027
10	93,050	20,621,027	48,974	20,576,952
11	93,050	20,576,952	48,870	20,532,772
12	93,050	20,532,772	48,765	20,488,487

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	93,050	20,488,487	48,660	20,444,096
2	93,050	20,444,096	48,554	20,399,601
3	93,050	20,399,601	48,449	20,354,999
4	93,050	20,354,999	48,343	20,310,292
5	93,050	20,310,292	48,236	20,265,479
6	93,050	20,265,479	48,130	20,220,559
7	93,050	20,220,559	48,023	20,175,532
8	93,050	20,175,532	47,916	20,130,399
9	93,050	20,130,399	47,809	20,085,158
10	93,050	20,085,158	47,702	20,039,810
11	93,050	20,039,810	47,594	19,994,354
12	93,050	19,994,354	47,486	19,948,790

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	93,050	19,948,790	47,378	19,903,118
2	93,050	19,903,118	47,269	19,857,338
3	93,050	19,857,338	47,161	19,811,448
4	93,050	19,811,448	47,052	19,765,450
5	93,050	19,765,450	46,942	19,719,343
6	93,050	19,719,343	46,833	19,673,126
7	93,050	19,673,126	46,723	19,626,799
8	93,050	19,626,799	46,613	19,580,362
9	93,050	19,580,362	46,503	19,533,815
10	93,050	19,533,815	46,392	19,487,157
11	93,050	19,487,157	46,282	19,440,389
12	93,050	19,440,389	46,170	19,393,510

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	93,050	19,393,510	46,059	19,346,519
2	93,050	19,346,519	45,947	19,299,416
3	93,050	19,299,416	45,836	19,252,202
4	93,050	19,252,202	45,723	19,204,876
5	93,050	19,204,876	45,611	19,157,437
6	93,050	19,157,437	45,498	19,109,885
7	93,050	19,109,885	45,385	19,062,221
8	93,050	19,062,221	45,272	19,014,443
9	93,050	19,014,443	45,159	18,966,552
10	93,050	18,966,552	45,045	18,918,547
11	93,050	18,918,547	44,931	18,870,428
12	93,050	18,870,428	44,817	18,822,195

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	93,050	18,822,195	44,702	18,773,848
2	93,050	18,773,848	44,587	18,725,385
3	93,050	18,725,385	44,472	18,676,807
4	93,050	18,676,807	44,357	18,628,114
5	93,050	18,628,114	44,241	18,579,306
6	93,050	18,579,306	44,125	18,530,381
7	93,050	18,530,381	44,009	18,481,340
8	93,050	18,481,340	43,893	18,432,183
9	93,050	18,432,183	43,776	18,382,909
10	93,050	18,382,909	43,659	18,333,518
11	93,050	18,333,518	43,542	18,284,010
12	93,050	18,284,010	43,424	18,234,384

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	93,050	18,234,384	43,306	18,184,640
2	93,050	18,184,640	43,188	18,134,778
3	93,050	18,134,778	43,070	18,084,798
4	93,050	18,084,798	42,951	18,034,699
5	93,050	18,034,699	42,832	17,984,481
6	93,050	17,984,481	42,713	17,934,144
7	93,050	17,934,144	42,593	17,883,687
8	93,050	17,883,687	42,473	17,833,110
9	93,050	17,833,110	42,353	17,782,414
10	93,050	17,782,414	42,233	17,731,596
11	93,050	17,731,596	42,112	17,680,659
12	93,050	17,680,659	41,991	17,629,600

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	93,050	17,629,600	41,870	17,578,420
2	93,050	17,578,420	41,748	17,527,118
3	93,050	17,527,118	41,626	17,475,694
4	93,050	17,475,694	41,504	17,424,149
5	93,050	17,424,149	41,382	17,372,481
6	93,050	17,372,481	41,259	17,320,690
7	93,050	17,320,690	41,136	17,268,776
8	93,050	17,268,776	41,013	17,216,739
9	93,050	17,216,739	40,889	17,164,578
10	93,050	17,164,578	40,765	17,112,294
11	93,050	17,112,294	40,641	17,059,885
12	93,050	17,059,885	40,517	17,007,352

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	93,050	17,007,352	40,392	16,954,694
2	93,050	16,954,694	40,267	16,901,911
3	93,050	16,901,911	40,142	16,849,003
4	93,050	16,849,003	40,016	16,795,969
5	93,050	16,795,969	39,890	16,742,809
6	93,050	16,742,809	39,764	16,689,522
7	93,050	16,689,522	39,637	16,636,110
8	93,050	16,636,110	39,510	16,582,570
9	93,050	16,582,570	39,383	16,528,903
10	93,050	16,528,903	39,256	16,475,109
11	93,050	16,475,109	39,128	16,421,187
12	93,050	16,421,187	39,000	16,367,137

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	93,050	16,367,137	38,871	16,312,958
2	93,050	16,312,958	38,743	16,258,651
3	93,050	16,258,651	38,614	16,204,215
4	93,050	16,204,215	38,485	16,149,650
5	93,050	16,149,650	38,355	16,094,955
6	93,050	16,094,955	38,225	16,040,130
7	93,050	16,040,130	38,095	15,985,175
8	93,050	15,985,175	37,964	15,930,089
9	93,050	15,930,089	37,833	15,874,873
10	93,050	15,874,873	37,702	15,819,525
11	93,050	15,819,525	37,571	15,764,046
12	93,050	15,764,046	37,439	15,708,435

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	93,050	15,708,435	37,307	15,652,692
2	93,050	15,652,692	37,175	15,596,817
3	93,050	15,596,817	37,042	15,540,809
4	93,050	15,540,809	36,909	15,484,668
5	93,050	15,484,668	36,776	15,428,394
6	93,050	15,428,394	36,642	15,371,986
7	93,050	15,371,986	36,508	15,315,444
8	93,050	15,315,444	36,374	15,258,768
9	93,050	15,258,768	36,239	15,201,957
10	93,050	15,201,957	36,104	15,145,011
11	93,050	15,145,011	35,969	15,087,930
12	93,050	15,087,930	35,833	15,030,713

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	93,050	15,030,713	35,697	14,973,361
2	93,050	14,973,361	35,561	14,915,872
3	93,050	14,915,872	35,425	14,858,247
4	93,050	14,858,247	35,288	14,800,485
5	93,050	14,800,485	35,151	14,742,586
6	93,050	14,742,586	35,013	14,684,549
7	93,050	14,684,549	34,875	14,626,374
8	93,050	14,626,374	34,737	14,568,062
9	93,050	14,568,062	34,599	14,509,610
10	93,050	14,509,610	34,460	14,451,020
11	93,050	14,451,020	34,321	14,392,291
12	93,050	14,392,291	34,181	14,333,422

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	93,050	14,333,422	34,041	14,274,414
2	93,050	14,274,414	33,901	14,215,265
3	93,050	14,215,265	33,761	14,155,976
4	93,050	14,155,976	33,620	14,096,546
5	93,050	14,096,546	33,479	14,036,975
6	93,050	14,036,975	33,337	13,977,262
7	93,050	13,977,262	33,195	13,917,408
8	93,050	13,917,408	33,053	13,857,411
9	93,050	13,857,411	32,911	13,797,272
10	93,050	13,797,272	32,768	13,736,990
11	93,050	13,736,990	32,625	13,676,565
12	93,050	13,676,565	32,481	13,615,997

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	93,050	13,615,997	32,337	13,555,284
2	93,050	13,555,284	32,193	13,494,428
3	93,050	13,494,428	32,049	13,433,427
4	93,050	13,433,427	31,904	13,372,281
5	93,050	13,372,281	31,759	13,310,989
6	93,050	13,310,989	31,613	13,249,552
7	93,050	13,249,552	31,467	13,187,970
8	93,050	13,187,970	31,321	13,126,241
9	93,050	13,126,241	31,174	13,064,365
10	93,050	13,064,365	31,027	13,002,343
11	93,050	13,002,343	30,880	12,940,173
12	93,050	12,940,173	30,732	12,877,855

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	93,050	12,877,855	30,584	12,815,390
2	93,050	12,815,390	30,436	12,752,776
3	93,050	12,752,776	30,287	12,690,013
4	93,050	12,690,013	30,138	12,627,102
5	93,050	12,627,102	29,989	12,564,041
6	93,050	12,564,041	29,839	12,500,830
7	93,050	12,500,830	29,689	12,437,469
8	93,050	12,437,469	29,538	12,373,957
9	93,050	12,373,957	29,388	12,310,295
10	93,050	12,310,295	29,236	12,246,482
11	93,050	12,246,482	29,085	12,182,517
12	93,050	12,182,517	28,933	12,118,400

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	93,050	12,118,400	28,781	12,054,131
2	93,050	12,054,131	28,628	11,989,709
3	93,050	11,989,709	28,475	11,925,134
4	93,050	11,925,134	28,322	11,860,406
5	93,050	11,860,406	28,168	11,795,524
6	93,050	11,795,524	28,014	11,730,488
7	93,050	11,730,488	27,859	11,665,297
8	93,050	11,665,297	27,705	11,599,952
9	93,050	11,599,952	27,549	11,534,451
10	93,050	11,534,451	27,394	11,468,795
11	93,050	11,468,795	27,238	11,402,983
12	93,050	11,402,983	27,082	11,337,015

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	93,050	11,337,015	26,925	11,270,890
2	93,050	11,270,890	26,768	11,204,608
3	93,050	11,204,608	26,610	11,138,168
4	93,050	11,138,168	26,453	11,071,571
5	93,050	11,071,571	26,294	11,004,816
6	93,050	11,004,816	26,136	10,937,902
7	93,050	10,937,902	25,977	10,870,829
8	93,050	10,870,829	25,818	10,803,597
9	93,050	10,803,597	25,658	10,736,205
10	93,050	10,736,205	25,498	10,668,653
11	93,050	10,668,653	25,338	10,600,941
12	93,050	10,600,941	25,177	10,533,067

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	93,050	10,533,067	25,016	10,465,033
2	93,050	10,465,033	24,854	10,396,837
3	93,050	10,396,837	24,692	10,328,479
4	93,050	10,328,479	24,530	10,259,959
5	93,050	10,259,959	24,367	10,191,276
6	93,050	10,191,276	24,204	10,122,430
7	93,050	10,122,430	24,040	10,053,420
8	93,050	10,053,420	23,876	9,984,246
9	93,050	9,984,246	23,712	9,914,909
10	93,050	9,914,909	23,547	9,845,406
11	93,050	9,845,406	23,382	9,775,739
12	93,050	9,775,739	23,217	9,705,906

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	93,050	9,705,906	23,051	9,635,907
2	93,050	9,635,907	22,885	9,565,742
3	93,050	9,565,742	22,718	9,495,410
4	93,050	9,495,410	22,551	9,424,911
5	93,050	9,424,911	22,384	9,354,245
6	93,050	9,354,245	22,216	9,283,411
7	93,050	9,283,411	22,048	9,212,408
8	93,050	9,212,408	21,879	9,141,237
9	93,050	9,141,237	21,710	9,069,897
10	93,050	9,069,897	21,541	8,998,388
11	93,050	8,998,388	21,371	8,926,709
12	93,050	8,926,709	21,200	8,854,859

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	93,050	8,854,859	21,030	8,782,839
2	93,050	8,782,839	20,859	8,710,648
3	93,050	8,710,648	20,687	8,638,285
4	93,050	8,638,285	20,515	8,565,751
5	93,050	8,565,751	20,343	8,493,044
6	93,050	8,493,044	20,170	8,420,165
7	93,050	8,420,165	19,997	8,347,112
8	93,050	8,347,112	19,824	8,273,886
9	93,050	8,273,886	19,650	8,200,486
10	93,050	8,200,486	19,476	8,126,912
11	93,050	8,126,912	19,301	8,053,163
12	93,050	8,053,163	19,126	7,979,239

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	93,050	7,979,239	18,950	7,905,139
2	93,050	7,905,139	18,774	7,830,863
3	93,050	7,830,863	18,598	7,756,411
4	93,050	7,756,411	18,421	7,681,782
5	93,050	7,681,782	18,244	7,606,976
6	93,050	7,606,976	18,066	7,531,992
7	93,050	7,531,992	17,888	7,456,830
8	93,050	7,456,830	17,709	7,381,490
9	93,050	7,381,490	17,531	7,305,971
10	93,050	7,305,971	17,351	7,230,272
11	93,050	7,230,272	17,171	7,154,393
12	93,050	7,154,393	16,991	7,078,335

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	93,050	7,078,335	16,811	7,002,095
2	93,050	7,002,095	16,629	6,925,675
3	93,050	6,925,675	16,448	6,849,073
4	93,050	6,849,073	16,266	6,772,289
5	93,050	6,772,289	16,084	6,695,323
6	93,050	6,695,323	15,901	6,618,174
7	93,050	6,618,174	15,718	6,540,842
8	93,050	6,540,842	15,534	6,463,326
9	93,050	6,463,326	15,350	6,385,626
10	93,050	6,385,626	15,165	6,307,741
11	93,050	6,307,741	14,980	6,229,672
12	93,050	6,229,672	14,795	6,151,417

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	93,050	6,151,417	14,609	6,072,976
2	93,050	6,072,976	14,423	5,994,349
3	93,050	5,994,349	14,236	5,915,535
4	93,050	5,915,535	14,049	5,836,534
5	93,050	5,836,534	13,861	5,757,345
6	93,050	5,757,345	13,673	5,677,969
7	93,050	5,677,969	13,485	5,598,403
8	93,050	5,598,403	13,296	5,518,649
9	93,050	5,518,649	13,106	5,438,705
10	93,050	5,438,705	12,916	5,358,572
11	93,050	5,358,572	12,726	5,278,248
12	93,050	5,278,248	12,535	5,197,734

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	93,050	5,197,734	12,344	5,117,028
2	93,050	5,117,028	12,152	5,036,130
3	93,050	5,036,130	11,960	4,955,041
4	93,050	4,955,041	11,768	4,873,759
5	93,050	4,873,759	11,575	4,792,283
6	93,050	4,792,283	11,381	4,710,615
7	93,050	4,710,615	11,187	4,628,752
8	93,050	4,628,752	10,993	4,546,695
9	93,050	4,546,695	10,798	4,464,443
10	93,050	4,464,443	10,603	4,381,995
11	93,050	4,381,995	10,407	4,299,352
12	93,050	4,299,352	10,210	4,216,513

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	93,050	4,216,513	10,014	4,133,477
2	93,050	4,133,477	9,817	4,050,243
3	93,050	4,050,243	9,619	3,966,812
4	93,050	3,966,812	9,421	3,883,183
5	93,050	3,883,183	9,222	3,799,355
6	93,050	3,799,355	9,023	3,715,328
7	93,050	3,715,328	8,823	3,631,102
8	93,050	3,631,102	8,623	3,546,675
9	93,050	3,546,675	8,423	3,462,048
10	93,050	3,462,048	8,222	3,377,220
11	93,050	3,377,220	8,020	3,292,190
12	93,050	3,292,190	7,818	3,206,959

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	93,050	3,206,959	7,616	3,121,525
2	93,050	3,121,525	7,413	3,035,888
3	93,050	3,035,888	7,210	2,950,048
4	93,050	2,950,048	7,006	2,864,004
5	93,050	2,864,004	6,802	2,777,756
6	93,050	2,777,756	6,597	2,691,302
7	93,050	2,691,302	6,391	2,604,644
8	93,050	2,604,644	6,186	2,517,779
9	93,050	2,517,779	5,979	2,430,709
10	93,050	2,430,709	5,772	2,343,431
11	93,050	2,343,431	5,565	2,255,947
12	93,050	2,255,947	5,357	2,168,254

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	93,050	2,168,254	5,149	2,080,353
2	93,050	2,080,353	4,940	1,992,244
3	93,050	1,992,244	4,731	1,903,925
4	93,050	1,903,925	4,521	1,815,396
5	93,050	1,815,396	4,311	1,726,657
6	93,050	1,726,657	4,100	1,637,708
7	93,050	1,637,708	3,889	1,548,547
8	93,050	1,548,547	3,677	1,459,174
9	93,050	1,459,174	3,465	1,369,589
10	93,050	1,369,589	3,252	1,279,792
11	93,050	1,279,792	3,039	1,189,781
12	93,050	1,189,781	2,825	1,099,556

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	93,050	1,099,556	2,611	1,009,117
2	93,050	1,009,117	2,396	918,463
3	93,050	918,463	2,181	827,594
4	93,050	827,594	1,965	736,510
5	93,050	736,510	1,749	645,208
6	93,050	645,208	1,532	553,690
7	93,050	553,690	1,315	461,955
8	93,050	461,955	1,097	370,002
9	93,050	370,002	878	277,830
10	93,050	277,830	659	185,439
11	93,050	185,439	440	92,829
12	93,050	92,829	220	3

Bridget Kambari

Branch Manager

UAE > Dubai > Palm Jumeirah > The Crescent > Raffles The Palm 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

Luxury Resort Living | Sea View | The Palm

Preferences

Quick Menu

Contact Us

RERA No. 1238