Overview

Property Details

Additional Info

Mortgage Calculator

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

Luxury Resort Living | Sea View | The Palm

[LN004720]

AED53,000,000

For Sale

Ready

6,914 ft²

Overview

Sherwoods International Properties is pleased to offer you for sale an amazing and spacious luxury 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
LN004720
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	109,592	26,500,000	62,937	26,453,344
2	109,592	26,453,344	62,826	26,406,578
3	109,592	26,406,578	62,715	26,359,701
4	109,592	26,359,701	62,604	26,312,713
5	109,592	26,312,713	62,492	26,265,613
6	109,592	26,265,613	62,380	26,218,401
7	109,592	26,218,401	62,268	26,171,077
8	109,592	26,171,077	62,156	26,123,640
9	109,592	26,123,640	62,043	26,076,091
10	109,592	26,076,091	61,930	26,028,429
11	109,592	26,028,429	61,817	25,980,654
12	109,592	25,980,654	61,704	25,932,766

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	109,592	25,932,766	61,590	25,884,763
2	109,592	25,884,763	61,476	25,836,647
3	109,592	25,836,647	61,362	25,788,416
4	109,592	25,788,416	61,247	25,740,071
5	109,592	25,740,071	61,132	25,691,611
6	109,592	25,691,611	61,017	25,643,036
7	109,592	25,643,036	60,902	25,594,345
8	109,592	25,594,345	60,786	25,545,539
9	109,592	25,545,539	60,670	25,496,617
10	109,592	25,496,617	60,554	25,447,579
11	109,592	25,447,579	60,438	25,398,424
12	109,592	25,398,424	60,321	25,349,153

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	109,592	25,349,153	60,204	25,299,764
2	109,592	25,299,764	60,086	25,250,258
3	109,592	25,250,258	59,969	25,200,635
4	109,592	25,200,635	59,851	25,150,894
5	109,592	25,150,894	59,733	25,101,035
6	109,592	25,101,035	59,614	25,051,057
7	109,592	25,051,057	59,496	25,000,960
8	109,592	25,000,960	59,377	24,950,745
9	109,592	24,950,745	59,258	24,900,410
10	109,592	24,900,410	59,138	24,849,956
11	109,592	24,849,956	59,018	24,799,382
12	109,592	24,799,382	58,898	24,748,688

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	109,592	24,748,688	58,778	24,697,873
2	109,592	24,697,873	58,657	24,646,938
3	109,592	24,646,938	58,536	24,595,882
4	109,592	24,595,882	58,415	24,544,704
5	109,592	24,544,704	58,293	24,493,405
6	109,592	24,493,405	58,171	24,441,984
7	109,592	24,441,984	58,049	24,390,441
8	109,592	24,390,441	57,927	24,338,776
9	109,592	24,338,776	57,804	24,286,988
10	109,592	24,286,988	57,681	24,235,077
11	109,592	24,235,077	57,558	24,183,042
12	109,592	24,183,042	57,434	24,130,884

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	109,592	24,130,884	57,310	24,078,603
2	109,592	24,078,603	57,186	24,026,196
3	109,592	24,026,196	57,062	23,973,666
4	109,592	23,973,666	56,937	23,921,011
5	109,592	23,921,011	56,812	23,868,230
6	109,592	23,868,230	56,687	23,815,325
7	109,592	23,815,325	56,561	23,762,293
8	109,592	23,762,293	56,435	23,709,136
9	109,592	23,709,136	56,309	23,655,853
10	109,592	23,655,853	56,182	23,602,443
11	109,592	23,602,443	56,055	23,548,906
12	109,592	23,548,906	55,928	23,495,242

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	109,592	23,495,242	55,801	23,441,450
2	109,592	23,441,450	55,673	23,387,531
3	109,592	23,387,531	55,545	23,333,484
4	109,592	23,333,484	55,417	23,279,308
5	109,592	23,279,308	55,288	23,225,004
6	109,592	23,225,004	55,159	23,170,570
7	109,592	23,170,570	55,030	23,116,008
8	109,592	23,116,008	54,900	23,061,315
9	109,592	23,061,315	54,770	23,006,493
10	109,592	23,006,493	54,640	22,951,541
11	109,592	22,951,541	54,509	22,896,458
12	109,592	22,896,458	54,379	22,841,245

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	109,592	22,841,245	54,247	22,785,900
2	109,592	22,785,900	54,116	22,730,424
3	109,592	22,730,424	53,984	22,674,816
4	109,592	22,674,816	53,852	22,619,076
5	109,592	22,619,076	53,720	22,563,203
6	109,592	22,563,203	53,587	22,507,198
7	109,592	22,507,198	53,454	22,451,060
8	109,592	22,451,060	53,321	22,394,789
9	109,592	22,394,789	53,187	22,338,384
10	109,592	22,338,384	53,053	22,281,845
11	109,592	22,281,845	52,919	22,225,171
12	109,592	22,225,171	52,784	22,168,363

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	109,592	22,168,363	52,649	22,111,421
2	109,592	22,111,421	52,514	22,054,342
3	109,592	22,054,342	52,379	21,997,129
4	109,592	21,997,129	52,243	21,939,779
5	109,592	21,939,779	52,106	21,882,294
6	109,592	21,882,294	51,970	21,824,671
7	109,592	21,824,671	51,833	21,766,912
8	109,592	21,766,912	51,696	21,709,016
9	109,592	21,709,016	51,558	21,650,982
10	109,592	21,650,982	51,421	21,592,810
11	109,592	21,592,810	51,282	21,534,501
12	109,592	21,534,501	51,144	21,476,052

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	109,592	21,476,052	51,005	21,417,465
2	109,592	21,417,465	50,866	21,358,739
3	109,592	21,358,739	50,727	21,299,873
4	109,592	21,299,873	50,587	21,240,868
5	109,592	21,240,868	50,447	21,181,722
6	109,592	21,181,722	50,306	21,122,436
7	109,592	21,122,436	50,165	21,063,009
8	109,592	21,063,009	50,024	21,003,441
9	109,592	21,003,441	49,883	20,943,732
10	109,592	20,943,732	49,741	20,883,880
11	109,592	20,883,880	49,599	20,823,887
12	109,592	20,823,887	49,456	20,763,751

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	109,592	20,763,751	49,313	20,703,472
2	109,592	20,703,472	49,170	20,643,050
3	109,592	20,643,050	49,027	20,582,485
4	109,592	20,582,485	48,883	20,521,775
5	109,592	20,521,775	48,739	20,460,922
6	109,592	20,460,922	48,594	20,399,924
7	109,592	20,399,924	48,449	20,338,781
8	109,592	20,338,781	48,304	20,277,493
9	109,592	20,277,493	48,159	20,216,059
10	109,592	20,216,059	48,013	20,154,480
11	109,592	20,154,480	47,866	20,092,754
12	109,592	20,092,754	47,720	20,030,881

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	109,592	20,030,881	47,573	19,968,862
2	109,592	19,968,862	47,426	19,906,695
3	109,592	19,906,695	47,278	19,844,381
4	109,592	19,844,381	47,130	19,781,919
5	109,592	19,781,919	46,982	19,719,308
6	109,592	19,719,308	46,833	19,656,549
7	109,592	19,656,549	46,684	19,593,640
8	109,592	19,593,640	46,534	19,530,583
9	109,592	19,530,583	46,385	19,467,375
10	109,592	19,467,375	46,235	19,404,017
11	109,592	19,404,017	46,084	19,340,509
12	109,592	19,340,509	45,933	19,276,850

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	109,592	19,276,850	45,782	19,213,040
2	109,592	19,213,040	45,630	19,149,078
3	109,592	19,149,078	45,479	19,084,965
4	109,592	19,084,965	45,326	19,020,699
5	109,592	19,020,699	45,174	18,956,280
6	109,592	18,956,280	45,021	18,891,709
7	109,592	18,891,709	44,867	18,826,984
8	109,592	18,826,984	44,714	18,762,105
9	109,592	18,762,105	44,560	18,697,072
10	109,592	18,697,072	44,405	18,631,885
11	109,592	18,631,885	44,250	18,566,543
12	109,592	18,566,543	44,095	18,501,046

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	109,592	18,501,046	43,939	18,435,393
2	109,592	18,435,393	43,784	18,369,585
3	109,592	18,369,585	43,627	18,303,620
4	109,592	18,303,620	43,471	18,237,498
5	109,592	18,237,498	43,314	18,171,219
6	109,592	18,171,219	43,156	18,104,783
7	109,592	18,104,783	42,998	18,038,190
8	109,592	18,038,190	42,840	17,971,438
9	109,592	17,971,438	42,682	17,904,527
10	109,592	17,904,527	42,523	17,837,458
11	109,592	17,837,458	42,363	17,770,229
12	109,592	17,770,229	42,204	17,702,840

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	109,592	17,702,840	42,044	17,635,292
2	109,592	17,635,292	41,883	17,567,583
3	109,592	17,567,583	41,723	17,499,713
4	109,592	17,499,713	41,561	17,431,682
5	109,592	17,431,682	41,400	17,363,490
6	109,592	17,363,490	41,238	17,295,136
7	109,592	17,295,136	41,075	17,226,619
8	109,592	17,226,619	40,913	17,157,939
9	109,592	17,157,939	40,750	17,089,097
10	109,592	17,089,097	40,586	17,020,091
11	109,592	17,020,091	40,422	16,950,921
12	109,592	16,950,921	40,258	16,881,586

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	109,592	16,881,586	40,093	16,812,087
2	109,592	16,812,087	39,928	16,742,423
3	109,592	16,742,423	39,763	16,672,594
4	109,592	16,672,594	39,597	16,602,599
5	109,592	16,602,599	39,431	16,532,437
6	109,592	16,532,437	39,264	16,462,109
7	109,592	16,462,109	39,097	16,391,614
8	109,592	16,391,614	38,930	16,320,951
9	109,592	16,320,951	38,762	16,250,121
10	109,592	16,250,121	38,594	16,179,122
11	109,592	16,179,122	38,425	16,107,955
12	109,592	16,107,955	38,256	16,036,618

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	109,592	16,036,618	38,086	15,965,113
2	109,592	15,965,113	37,917	15,893,437
3	109,592	15,893,437	37,746	15,821,591
4	109,592	15,821,591	37,576	15,749,575
5	109,592	15,749,575	37,405	15,677,387
6	109,592	15,677,387	37,233	15,605,029
7	109,592	15,605,029	37,061	15,532,498
8	109,592	15,532,498	36,889	15,459,795
9	109,592	15,459,795	36,717	15,386,919
10	109,592	15,386,919	36,543	15,313,870
11	109,592	15,313,870	36,370	15,240,648
12	109,592	15,240,648	36,196	15,167,252

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	109,592	15,167,252	36,022	15,093,681
2	109,592	15,093,681	35,847	15,019,936
3	109,592	15,019,936	35,672	14,946,016
4	109,592	14,946,016	35,496	14,871,920
5	109,592	14,871,920	35,320	14,797,648
6	109,592	14,797,648	35,144	14,723,200
7	109,592	14,723,200	34,967	14,648,575
8	109,592	14,648,575	34,790	14,573,772
9	109,592	14,573,772	34,612	14,498,792
10	109,592	14,498,792	34,434	14,423,634
11	109,592	14,423,634	34,256	14,348,298
12	109,592	14,348,298	34,077	14,272,782

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	109,592	14,272,782	33,897	14,197,087
2	109,592	14,197,087	33,718	14,121,213
3	109,592	14,121,213	33,537	14,045,158
4	109,592	14,045,158	33,357	13,968,922
5	109,592	13,968,922	33,176	13,892,506
6	109,592	13,892,506	32,994	13,815,908
7	109,592	13,815,908	32,812	13,739,128
8	109,592	13,739,128	32,630	13,662,166
9	109,592	13,662,166	32,447	13,585,021
10	109,592	13,585,021	32,264	13,507,692
11	109,592	13,507,692	32,080	13,430,180
12	109,592	13,430,180	31,896	13,352,484

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	109,592	13,352,484	31,712	13,274,604
2	109,592	13,274,604	31,527	13,196,538
3	109,592	13,196,538	31,341	13,118,287
4	109,592	13,118,287	31,155	13,039,851
5	109,592	13,039,851	30,969	12,961,227
6	109,592	12,961,227	30,782	12,882,418
7	109,592	12,882,418	30,595	12,803,421
8	109,592	12,803,421	30,408	12,724,236
9	109,592	12,724,236	30,220	12,644,864
10	109,592	12,644,864	30,031	12,565,302
11	109,592	12,565,302	29,842	12,485,552
12	109,592	12,485,552	29,653	12,405,613

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	109,592	12,405,613	29,463	12,325,483
2	109,592	12,325,483	29,273	12,245,164
3	109,592	12,245,164	29,082	12,164,653
4	109,592	12,164,653	28,891	12,083,952
5	109,592	12,083,952	28,699	12,003,058
6	109,592	12,003,058	28,507	11,921,973
7	109,592	11,921,973	28,314	11,840,695
8	109,592	11,840,695	28,121	11,759,224
9	109,592	11,759,224	27,928	11,677,559
10	109,592	11,677,559	27,734	11,595,701
11	109,592	11,595,701	27,539	11,513,648
12	109,592	11,513,648	27,344	11,431,400

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	109,592	11,431,400	27,149	11,348,957
2	109,592	11,348,957	26,953	11,266,318
3	109,592	11,266,318	26,757	11,183,483
4	109,592	11,183,483	26,560	11,100,451
5	109,592	11,100,451	26,363	11,017,222
6	109,592	11,017,222	26,165	10,933,795
7	109,592	10,933,795	25,967	10,850,170
8	109,592	10,850,170	25,769	10,766,346
9	109,592	10,766,346	25,570	10,682,324
10	109,592	10,682,324	25,370	10,598,102
11	109,592	10,598,102	25,170	10,513,679
12	109,592	10,513,679	24,969	10,429,057

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	109,592	10,429,057	24,769	10,344,233
2	109,592	10,344,233	24,567	10,259,208
3	109,592	10,259,208	24,365	10,173,981
4	109,592	10,173,981	24,163	10,088,551
5	109,592	10,088,551	23,960	10,002,919
6	109,592	10,002,919	23,756	9,917,083
7	109,592	9,917,083	23,553	9,831,043
8	109,592	9,831,043	23,348	9,744,799
9	109,592	9,744,799	23,143	9,658,351
10	109,592	9,658,351	22,938	9,571,696
11	109,592	9,571,696	22,732	9,484,836
12	109,592	9,484,836	22,526	9,397,770

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	109,592	9,397,770	22,319	9,310,497
2	109,592	9,310,497	22,112	9,223,017
3	109,592	9,223,017	21,904	9,135,329
4	109,592	9,135,329	21,696	9,047,433
5	109,592	9,047,433	21,487	8,959,328
6	109,592	8,959,328	21,278	8,871,013
7	109,592	8,871,013	21,068	8,782,489
8	109,592	8,782,489	20,858	8,693,755
9	109,592	8,693,755	20,647	8,604,810
10	109,592	8,604,810	20,436	8,515,654
11	109,592	8,515,654	20,224	8,426,286
12	109,592	8,426,286	20,012	8,336,705

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	109,592	8,336,705	19,799	8,246,912
2	109,592	8,246,912	19,586	8,156,906
3	109,592	8,156,906	19,372	8,066,686
4	109,592	8,066,686	19,158	7,976,252
5	109,592	7,976,252	18,943	7,885,603
6	109,592	7,885,603	18,728	7,794,738
7	109,592	7,794,738	18,512	7,703,658
8	109,592	7,703,658	18,296	7,612,361
9	109,592	7,612,361	18,079	7,520,848
10	109,592	7,520,848	17,862	7,429,117
11	109,592	7,429,117	17,644	7,337,169
12	109,592	7,337,169	17,425	7,245,002

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	109,592	7,245,002	17,206	7,152,616
2	109,592	7,152,616	16,987	7,060,011
3	109,592	7,060,011	16,767	6,967,186
4	109,592	6,967,186	16,547	6,874,140
5	109,592	6,874,140	16,326	6,780,873
6	109,592	6,780,873	16,104	6,687,385
7	109,592	6,687,385	15,882	6,593,675
8	109,592	6,593,675	15,659	6,499,742
9	109,592	6,499,742	15,436	6,405,587
10	109,592	6,405,587	15,213	6,311,207
11	109,592	6,311,207	14,989	6,216,604
12	109,592	6,216,604	14,764	6,121,775

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	109,592	6,121,775	14,539	6,026,722
2	109,592	6,026,722	14,313	5,931,443
3	109,592	5,931,443	14,087	5,835,937
4	109,592	5,835,937	13,860	5,740,205
5	109,592	5,740,205	13,632	5,644,245
6	109,592	5,644,245	13,405	5,548,057
7	109,592	5,548,057	13,176	5,451,641
8	109,592	5,451,641	12,947	5,354,996
9	109,592	5,354,996	12,718	5,258,122
10	109,592	5,258,122	12,488	5,161,017
11	109,592	5,161,017	12,257	5,063,682
12	109,592	5,063,682	12,026	4,966,115

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	109,592	4,966,115	11,794	4,868,317
2	109,592	4,868,317	11,562	4,770,287
3	109,592	4,770,287	11,329	4,672,023
4	109,592	4,672,023	11,096	4,573,527
5	109,592	4,573,527	10,862	4,474,796
6	109,592	4,474,796	10,627	4,375,831
7	109,592	4,375,831	10,392	4,276,631
8	109,592	4,276,631	10,156	4,177,195
9	109,592	4,177,195	9,920	4,077,523
10	109,592	4,077,523	9,684	3,977,615
11	109,592	3,977,615	9,446	3,877,469
12	109,592	3,877,469	9,208	3,777,085

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	109,592	3,777,085	8,970	3,676,463
2	109,592	3,676,463	8,731	3,575,602
3	109,592	3,575,602	8,492	3,474,501
4	109,592	3,474,501	8,251	3,373,160
5	109,592	3,373,160	8,011	3,271,579
6	109,592	3,271,579	7,770	3,169,756
7	109,592	3,169,756	7,528	3,067,692
8	109,592	3,067,692	7,285	2,965,385
9	109,592	2,965,385	7,042	2,862,835
10	109,592	2,862,835	6,799	2,760,041
11	109,592	2,760,041	6,555	2,657,004
12	109,592	2,657,004	6,310	2,553,721

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	109,592	2,553,721	6,065	2,450,194
2	109,592	2,450,194	5,819	2,346,420
3	109,592	2,346,420	5,572	2,242,400
4	109,592	2,242,400	5,325	2,138,133
5	109,592	2,138,133	5,078	2,033,619
6	109,592	2,033,619	4,829	1,928,856
7	109,592	1,928,856	4,581	1,823,844
8	109,592	1,823,844	4,331	1,718,583
9	109,592	1,718,583	4,081	1,613,072
10	109,592	1,613,072	3,831	1,507,310
11	109,592	1,507,310	3,579	1,401,298
12	109,592	1,401,298	3,328	1,295,033

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	109,592	1,295,033	3,075	1,188,516
2	109,592	1,188,516	2,822	1,081,746
3	109,592	1,081,746	2,569	974,722
4	109,592	974,722	2,314	867,445
5	109,592	867,445	2,060	759,912
6	109,592	759,912	1,804	652,124
7	109,592	652,124	1,548	544,080
8	109,592	544,080	1,292	435,780
9	109,592	435,780	1,034	327,222
10	109,592	327,222	777	218,407
11	109,592	218,407	518	109,333
12	109,592	109,333	259	4

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