Overview

Property Details

Additional Info

Mortgage Calculator

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

Luxury Living at Raffles |Stunning 4 Bedroom Villa | The Palm

[LN004736]

AED67,600,000

For Sale

Ready

16,223 ft²

Overview

🏝️ Ultra-Luxury 4-Bedroom Villa at Raffles The Palm Dubai 🏝️ Your Dream Villa Awaits – Where Elegance Meets Exclusivity! Step into a world of timeless luxury at Raffles The Palm Dubai, where every detail is designed for prestige and comfort. This stunning 4-bedroom villa offers an unparalleled living experience, blending classic European charm with modern sophistication. ✨ Villa Highlights: ✔️ Spacious 4 Bedrooms – Designed for ultimate comfort & elegance ✔️ Private Pool & Garden – Your personal oasis by the sea ✔️ Direct Beach Access – Wake up to the sound of the waves ✔️ 5-Star Hotel Services – Butler, concierge, and world-class dining ✔️ Breathtaking Views – Overlooking the Arabian Gulf & Dubai skyline Live like royalty in one of Dubai’s most exclusive beachfront villas. 🌊🏡

Property Details

Property ID
LN004736
Property Type
Villa
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	139,782	33,800,000	80,275	33,740,492
2	139,782	33,740,492	80,133	33,680,843
3	139,782	33,680,843	79,992	33,621,053
4	139,782	33,621,053	79,850	33,561,121
5	139,782	33,561,121	79,707	33,501,046
6	139,782	33,501,046	79,564	33,440,828
7	139,782	33,440,828	79,421	33,380,468
8	139,782	33,380,468	79,278	33,319,964
9	139,782	33,319,964	79,134	33,259,317
10	139,782	33,259,317	78,990	33,198,525
11	139,782	33,198,525	78,846	33,137,589
12	139,782	33,137,589	78,701	33,076,509

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	139,782	33,076,509	78,556	33,015,283
2	139,782	33,015,283	78,411	32,953,912
3	139,782	32,953,912	78,265	32,892,395
4	139,782	32,892,395	78,119	32,830,732
5	139,782	32,830,732	77,972	32,768,923
6	139,782	32,768,923	77,826	32,706,967
7	139,782	32,706,967	77,679	32,644,863
8	139,782	32,644,863	77,531	32,582,612
9	139,782	32,582,612	77,383	32,520,214
10	139,782	32,520,214	77,235	32,457,667
11	139,782	32,457,667	77,086	32,394,971
12	139,782	32,394,971	76,938	32,332,127

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	139,782	32,332,127	76,788	32,269,133
2	139,782	32,269,133	76,639	32,205,990
3	139,782	32,205,990	76,489	32,142,697
4	139,782	32,142,697	76,338	32,079,254
5	139,782	32,079,254	76,188	32,015,659
6	139,782	32,015,659	76,037	31,951,914
7	139,782	31,951,914	75,885	31,888,018
8	139,782	31,888,018	75,734	31,823,969
9	139,782	31,823,969	75,581	31,759,769
10	139,782	31,759,769	75,429	31,695,416
11	139,782	31,695,416	75,276	31,630,910
12	139,782	31,630,910	75,123	31,566,251

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	139,782	31,566,251	74,969	31,501,438
2	139,782	31,501,438	74,815	31,436,472
3	139,782	31,436,472	74,661	31,371,351
4	139,782	31,371,351	74,506	31,306,076
5	139,782	31,306,076	74,351	31,240,645
6	139,782	31,240,645	74,196	31,175,059
7	139,782	31,175,059	74,040	31,109,318
8	139,782	31,109,318	73,884	31,043,420
9	139,782	31,043,420	73,728	30,977,366
10	139,782	30,977,366	73,571	30,911,155
11	139,782	30,911,155	73,413	30,844,786
12	139,782	30,844,786	73,256	30,778,260

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	139,782	30,778,260	73,098	30,711,576
2	139,782	30,711,576	72,939	30,644,734
3	139,782	30,644,734	72,781	30,577,733
4	139,782	30,577,733	72,622	30,510,572
5	139,782	30,510,572	72,462	30,443,253
6	139,782	30,443,253	72,302	30,375,773
7	139,782	30,375,773	72,142	30,308,133
8	139,782	30,308,133	71,981	30,240,332
9	139,782	30,240,332	71,820	30,172,371
10	139,782	30,172,371	71,659	30,104,248
11	139,782	30,104,248	71,497	30,035,963
12	139,782	30,035,963	71,335	29,967,516

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	139,782	29,967,516	71,172	29,898,906
2	139,782	29,898,906	71,009	29,830,134
3	139,782	29,830,134	70,846	29,761,198
4	139,782	29,761,198	70,682	29,692,099
5	139,782	29,692,099	70,518	29,622,835
6	139,782	29,622,835	70,354	29,553,407
7	139,782	29,553,407	70,189	29,483,814
8	139,782	29,483,814	70,024	29,414,055
9	139,782	29,414,055	69,858	29,344,131
10	139,782	29,344,131	69,692	29,274,041
11	139,782	29,274,041	69,525	29,203,785
12	139,782	29,203,785	69,358	29,133,361

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	139,782	29,133,361	69,191	29,062,771
2	139,782	29,062,771	69,024	28,992,012
3	139,782	28,992,012	68,856	28,921,086
4	139,782	28,921,086	68,687	28,849,991
5	139,782	28,849,991	68,518	28,778,727
6	139,782	28,778,727	68,349	28,707,295
7	139,782	28,707,295	68,179	28,635,692
8	139,782	28,635,692	68,009	28,563,919
9	139,782	28,563,919	67,839	28,491,976
10	139,782	28,491,976	67,668	28,419,862
11	139,782	28,419,862	67,497	28,347,577
12	139,782	28,347,577	67,325	28,275,120

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	139,782	28,275,120	67,153	28,202,491
2	139,782	28,202,491	66,980	28,129,690
3	139,782	28,129,690	66,808	28,056,715
4	139,782	28,056,715	66,634	27,983,568
5	139,782	27,983,568	66,460	27,910,246
6	139,782	27,910,246	66,286	27,836,751
7	139,782	27,836,751	66,112	27,763,081
8	139,782	27,763,081	65,937	27,689,235
9	139,782	27,689,235	65,761	27,615,215
10	139,782	27,615,215	65,586	27,541,019
11	139,782	27,541,019	65,409	27,466,646
12	139,782	27,466,646	65,233	27,392,097

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	139,782	27,392,097	65,056	27,317,371
2	139,782	27,317,371	64,878	27,242,467
3	139,782	27,242,467	64,700	27,167,386
4	139,782	27,167,386	64,522	27,092,126
5	139,782	27,092,126	64,343	27,016,687
6	139,782	27,016,687	64,164	26,941,070
7	139,782	26,941,070	63,985	26,865,272
8	139,782	26,865,272	63,805	26,789,295
9	139,782	26,789,295	63,624	26,713,137
10	139,782	26,713,137	63,443	26,636,798
11	139,782	26,636,798	63,262	26,560,278
12	139,782	26,560,278	63,080	26,483,577

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	139,782	26,483,577	62,898	26,406,693
2	139,782	26,406,693	62,715	26,329,626
3	139,782	26,329,626	62,532	26,252,377
4	139,782	26,252,377	62,349	26,174,944
5	139,782	26,174,944	62,165	26,097,327
6	139,782	26,097,327	61,981	26,019,526
7	139,782	26,019,526	61,796	25,941,540
8	139,782	25,941,540	61,611	25,863,368
9	139,782	25,863,368	61,425	25,785,011
10	139,782	25,785,011	61,239	25,706,468
11	139,782	25,706,468	61,052	25,627,739
12	139,782	25,627,739	60,865	25,548,822

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	139,782	25,548,822	60,678	25,469,718
2	139,782	25,469,718	60,490	25,390,427
3	139,782	25,390,427	60,302	25,310,947
4	139,782	25,310,947	60,113	25,231,278
5	139,782	25,231,278	59,924	25,151,419
6	139,782	25,151,419	59,734	25,071,372
7	139,782	25,071,372	59,544	24,991,134
8	139,782	24,991,134	59,353	24,910,705
9	139,782	24,910,705	59,162	24,830,086
10	139,782	24,830,086	58,971	24,749,275
11	139,782	24,749,275	58,779	24,668,272
12	139,782	24,668,272	58,587	24,587,077

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	139,782	24,587,077	58,394	24,505,689
2	139,782	24,505,689	58,201	24,424,107
3	139,782	24,424,107	58,007	24,342,332
4	139,782	24,342,332	57,813	24,260,363
5	139,782	24,260,363	57,618	24,178,199
6	139,782	24,178,199	57,423	24,095,840
7	139,782	24,095,840	57,227	24,013,285
8	139,782	24,013,285	57,031	23,930,534
9	139,782	23,930,534	56,835	23,847,587
10	139,782	23,847,587	56,638	23,764,442
11	139,782	23,764,442	56,440	23,681,100
12	139,782	23,681,100	56,242	23,597,561

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	139,782	23,597,561	56,044	23,513,823
2	139,782	23,513,823	55,845	23,429,885
3	139,782	23,429,885	55,645	23,345,749
4	139,782	23,345,749	55,446	23,261,413
5	139,782	23,261,413	55,245	23,176,876
6	139,782	23,176,876	55,045	23,092,139
7	139,782	23,092,139	54,843	23,007,200
8	139,782	23,007,200	54,642	22,922,060
9	139,782	22,922,060	54,439	22,836,718
10	139,782	22,836,718	54,237	22,751,172
11	139,782	22,751,172	54,034	22,665,424
12	139,782	22,665,424	53,830	22,579,472

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	139,782	22,579,472	53,626	22,493,316
2	139,782	22,493,316	53,421	22,406,955
3	139,782	22,406,955	53,216	22,320,389
4	139,782	22,320,389	53,010	22,233,618
5	139,782	22,233,618	52,804	22,146,640
6	139,782	22,146,640	52,598	22,059,456
7	139,782	22,059,456	52,391	21,972,065
8	139,782	21,972,065	52,183	21,884,466
9	139,782	21,884,466	51,975	21,796,659
10	139,782	21,796,659	51,767	21,708,644
11	139,782	21,708,644	51,558	21,620,420
12	139,782	21,620,420	51,348	21,531,986

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	139,782	21,531,986	51,138	21,443,342
2	139,782	21,443,342	50,927	21,354,487
3	139,782	21,354,487	50,716	21,265,422
4	139,782	21,265,422	50,505	21,176,145
5	139,782	21,176,145	50,293	21,086,656
6	139,782	21,086,656	50,080	20,996,954
7	139,782	20,996,954	49,867	20,907,040
8	139,782	20,907,040	49,654	20,816,911
9	139,782	20,816,911	49,440	20,726,569
10	139,782	20,726,569	49,225	20,636,012
11	139,782	20,636,012	49,010	20,545,241
12	139,782	20,545,241	48,794	20,454,253

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	139,782	20,454,253	48,578	20,363,050
2	139,782	20,363,050	48,362	20,271,629
3	139,782	20,271,629	48,145	20,179,992
4	139,782	20,179,992	47,927	20,088,137
5	139,782	20,088,137	47,709	19,996,064
6	139,782	19,996,064	47,490	19,903,772
7	139,782	19,903,772	47,271	19,811,261
8	139,782	19,811,261	47,051	19,718,531
9	139,782	19,718,531	46,831	19,625,580
10	139,782	19,625,580	46,610	19,532,408
11	139,782	19,532,408	46,389	19,439,015
12	139,782	19,439,015	46,167	19,345,401

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	139,782	19,345,401	45,945	19,251,564
2	139,782	19,251,564	45,722	19,157,504
3	139,782	19,157,504	45,499	19,063,220
4	139,782	19,063,220	45,275	18,968,713
5	139,782	18,968,713	45,050	18,873,981
6	139,782	18,873,981	44,825	18,779,025
7	139,782	18,779,025	44,600	18,683,842
8	139,782	18,683,842	44,374	18,588,434
9	139,782	18,588,434	44,147	18,492,799
10	139,782	18,492,799	43,920	18,396,937
11	139,782	18,396,937	43,692	18,300,848
12	139,782	18,300,848	43,464	18,204,530

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	139,782	18,204,530	43,235	18,107,983
2	139,782	18,107,983	43,006	18,011,207
3	139,782	18,011,207	42,776	17,914,201
4	139,782	17,914,201	42,546	17,816,965
5	139,782	17,816,965	42,315	17,719,498
6	139,782	17,719,498	42,083	17,621,800
7	139,782	17,621,800	41,851	17,523,869
8	139,782	17,523,869	41,619	17,425,706
9	139,782	17,425,706	41,386	17,327,309
10	139,782	17,327,309	41,152	17,228,679
11	139,782	17,228,679	40,918	17,129,815
12	139,782	17,129,815	40,683	17,030,716

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	139,782	17,030,716	40,447	16,931,382
2	139,782	16,931,382	40,212	16,831,811
3	139,782	16,831,811	39,975	16,732,004
4	139,782	16,732,004	39,738	16,631,960
5	139,782	16,631,960	39,500	16,531,679
6	139,782	16,531,679	39,262	16,431,159
7	139,782	16,431,159	39,024	16,330,401
8	139,782	16,330,401	38,784	16,229,403
9	139,782	16,229,403	38,544	16,128,166
10	139,782	16,128,166	38,304	16,026,688
11	139,782	16,026,688	38,063	15,924,969
12	139,782	15,924,969	37,821	15,823,008

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	139,782	15,823,008	37,579	15,720,805
2	139,782	15,720,805	37,336	15,618,360
3	139,782	15,618,360	37,093	15,515,671
4	139,782	15,515,671	36,849	15,412,738
5	139,782	15,412,738	36,605	15,309,561
6	139,782	15,309,561	36,360	15,206,139
7	139,782	15,206,139	36,114	15,102,471
8	139,782	15,102,471	35,868	14,998,557
9	139,782	14,998,557	35,621	14,894,396
10	139,782	14,894,396	35,374	14,789,988
11	139,782	14,789,988	35,126	14,685,332
12	139,782	14,685,332	34,877	14,580,427

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	139,782	14,580,427	34,628	14,475,273
2	139,782	14,475,273	34,378	14,369,870
3	139,782	14,369,870	34,128	14,264,216
4	139,782	14,264,216	33,877	14,158,311
5	139,782	14,158,311	33,625	14,052,155
6	139,782	14,052,155	33,373	13,945,746
7	139,782	13,945,746	33,121	13,839,085
8	139,782	13,839,085	32,867	13,732,170
9	139,782	13,732,170	32,613	13,625,002
10	139,782	13,625,002	32,359	13,517,579
11	139,782	13,517,579	32,104	13,409,901
12	139,782	13,409,901	31,848	13,301,967

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	139,782	13,301,967	31,592	13,193,776
2	139,782	13,193,776	31,335	13,085,329
3	139,782	13,085,329	31,077	12,976,625
4	139,782	12,976,625	30,819	12,867,662
5	139,782	12,867,662	30,560	12,758,440
6	139,782	12,758,440	30,301	12,648,959
7	139,782	12,648,959	30,041	12,539,218
8	139,782	12,539,218	29,780	12,429,216
9	139,782	12,429,216	29,519	12,318,953
10	139,782	12,318,953	29,257	12,208,428
11	139,782	12,208,428	28,995	12,097,641
12	139,782	12,097,641	28,731	11,986,590

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	139,782	11,986,590	28,468	11,875,276
2	139,782	11,875,276	28,203	11,763,697
3	139,782	11,763,697	27,938	11,651,854
4	139,782	11,651,854	27,673	11,539,744
5	139,782	11,539,744	27,406	11,427,369
6	139,782	11,427,369	27,140	11,314,727
7	139,782	11,314,727	26,872	11,201,817
8	139,782	11,201,817	26,604	11,088,639
9	139,782	11,088,639	26,335	10,975,192
10	139,782	10,975,192	26,066	10,861,475
11	139,782	10,861,475	25,796	10,747,489
12	139,782	10,747,489	25,525	10,633,232

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	139,782	10,633,232	25,253	10,518,703
2	139,782	10,518,703	24,981	10,403,903
3	139,782	10,403,903	24,709	10,288,830
4	139,782	10,288,830	24,435	10,173,483
5	139,782	10,173,483	24,162	10,057,863
6	139,782	10,057,863	23,887	9,941,968
7	139,782	9,941,968	23,612	9,825,798
8	139,782	9,825,798	23,336	9,709,352
9	139,782	9,709,352	23,059	9,592,629
10	139,782	9,592,629	22,782	9,475,629
11	139,782	9,475,629	22,504	9,358,351
12	139,782	9,358,351	22,226	9,240,795

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	139,782	9,240,795	21,946	9,122,959
2	139,782	9,122,959	21,667	9,004,844
3	139,782	9,004,844	21,386	8,886,448
4	139,782	8,886,448	21,105	8,767,771
5	139,782	8,767,771	20,823	8,648,812
6	139,782	8,648,812	20,540	8,529,571
7	139,782	8,529,571	20,257	8,410,046
8	139,782	8,410,046	19,973	8,290,238
9	139,782	8,290,238	19,689	8,170,144
10	139,782	8,170,144	19,404	8,049,766
11	139,782	8,049,766	19,118	7,929,102
12	139,782	7,929,102	18,831	7,808,151

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	139,782	7,808,151	18,544	7,686,913
2	139,782	7,686,913	18,256	7,565,387
3	139,782	7,565,387	17,967	7,443,573
4	139,782	7,443,573	17,678	7,321,469
5	139,782	7,321,469	17,388	7,199,075
6	139,782	7,199,075	17,097	7,076,390
7	139,782	7,076,390	16,806	6,953,414
8	139,782	6,953,414	16,514	6,830,146
9	139,782	6,830,146	16,221	6,706,585
10	139,782	6,706,585	15,928	6,582,731
11	139,782	6,582,731	15,633	6,458,583
12	139,782	6,458,583	15,339	6,334,139

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	139,782	6,334,139	15,043	6,209,401
2	139,782	6,209,401	14,747	6,084,366
3	139,782	6,084,366	14,450	5,959,034
4	139,782	5,959,034	14,152	5,833,404
5	139,782	5,833,404	13,854	5,707,476
6	139,782	5,707,476	13,555	5,581,249
7	139,782	5,581,249	13,255	5,454,722
8	139,782	5,454,722	12,954	5,327,894
9	139,782	5,327,894	12,653	5,200,766
10	139,782	5,200,766	12,351	5,073,335
11	139,782	5,073,335	12,049	4,945,602
12	139,782	4,945,602	11,745	4,817,565

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	139,782	4,817,565	11,441	4,689,225
2	139,782	4,689,225	11,136	4,560,579
3	139,782	4,560,579	10,831	4,431,628
4	139,782	4,431,628	10,525	4,302,371
5	139,782	4,302,371	10,218	4,172,807
6	139,782	4,172,807	9,910	4,042,935
7	139,782	4,042,935	9,601	3,912,754
8	139,782	3,912,754	9,292	3,782,265
9	139,782	3,782,265	8,982	3,651,465
10	139,782	3,651,465	8,672	3,520,355
11	139,782	3,520,355	8,360	3,388,933
12	139,782	3,388,933	8,048	3,257,200

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	139,782	3,257,200	7,735	3,125,153
2	139,782	3,125,153	7,422	2,992,793
3	139,782	2,992,793	7,107	2,860,118
4	139,782	2,860,118	6,792	2,727,129
5	139,782	2,727,129	6,476	2,593,823
6	139,782	2,593,823	6,160	2,460,201
7	139,782	2,460,201	5,842	2,326,262
8	139,782	2,326,262	5,524	2,192,004
9	139,782	2,192,004	5,206	2,057,428
10	139,782	2,057,428	4,886	1,922,532
11	139,782	1,922,532	4,566	1,787,316
12	139,782	1,787,316	4,244	1,651,778

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	139,782	1,651,778	3,922	1,515,919
2	139,782	1,515,919	3,600	1,379,737
3	139,782	1,379,737	3,276	1,243,231
4	139,782	1,243,231	2,952	1,106,401
5	139,782	1,106,401	2,627	969,247
6	139,782	969,247	2,301	831,766
7	139,782	831,766	1,975	693,959
8	139,782	693,959	1,648	555,825
9	139,782	555,825	1,320	417,363
10	139,782	417,363	991	278,571
11	139,782	278,571	661	139,451
12	139,782	139,451	331	5

Bridget Kambari

Branch Manager

UAE > Dubai > Palm Jumeirah > Raffles The Palm Villas

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 Living at Raffles |Stunning 4 Bedroom Villa | The Palm

Preferences

Quick Menu

Contact Us

RERA No. 1238