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

[LN004737]

AED63,900,000

For Sale

Ready

16,211 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
LN004737
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	132,131	31,950,000	75,881	31,893,749
2	132,131	31,893,749	75,747	31,837,365
3	132,131	31,837,365	75,613	31,780,847
4	132,131	31,780,847	75,479	31,724,195
5	132,131	31,724,195	75,344	31,667,409
6	132,131	31,667,409	75,210	31,610,487
7	132,131	31,610,487	75,074	31,553,431
8	132,131	31,553,431	74,939	31,496,238
9	132,131	31,496,238	74,803	31,438,910
10	132,131	31,438,910	74,667	31,381,446
11	132,131	31,381,446	74,530	31,323,846
12	132,131	31,323,846	74,394	31,266,108

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	132,131	31,266,108	74,257	31,208,233
2	132,131	31,208,233	74,119	31,150,221
3	132,131	31,150,221	73,981	31,092,072
4	132,131	31,092,072	73,843	31,033,784
5	132,131	31,033,784	73,705	30,975,357
6	132,131	30,975,357	73,566	30,916,792
7	132,131	30,916,792	73,427	30,858,088
8	132,131	30,858,088	73,287	30,799,244
9	132,131	30,799,244	73,148	30,740,261
10	132,131	30,740,261	73,008	30,681,138
11	132,131	30,681,138	72,867	30,621,874
12	132,131	30,621,874	72,726	30,562,469

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	132,131	30,562,469	72,585	30,502,923
2	132,131	30,502,923	72,444	30,443,236
3	132,131	30,443,236	72,302	30,383,407
4	132,131	30,383,407	72,160	30,323,436
5	132,131	30,323,436	72,018	30,263,323
6	132,131	30,263,323	71,875	30,203,067
7	132,131	30,203,067	71,732	30,142,667
8	132,131	30,142,667	71,588	30,082,125
9	132,131	30,082,125	71,445	30,021,438
10	132,131	30,021,438	71,300	29,960,607
11	132,131	29,960,607	71,156	29,899,632
12	132,131	29,899,632	71,011	29,838,512

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	132,131	29,838,512	70,866	29,777,247
2	132,131	29,777,247	70,720	29,715,837
3	132,131	29,715,837	70,575	29,654,280
4	132,131	29,654,280	70,428	29,592,578
5	132,131	29,592,578	70,282	29,530,728
6	132,131	29,530,728	70,135	29,468,732
7	132,131	29,468,732	69,988	29,406,589
8	132,131	29,406,589	69,840	29,344,298
9	132,131	29,344,298	69,692	29,281,859
10	132,131	29,281,859	69,544	29,219,272
11	132,131	29,219,272	69,395	29,156,536
12	132,131	29,156,536	69,246	29,093,651

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	132,131	29,093,651	69,097	29,030,617
2	132,131	29,030,617	68,947	28,967,433
3	132,131	28,967,433	68,797	28,904,099
4	132,131	28,904,099	68,647	28,840,615
5	132,131	28,840,615	68,496	28,776,980
6	132,131	28,776,980	68,345	28,713,194
7	132,131	28,713,194	68,193	28,649,256
8	132,131	28,649,256	68,041	28,585,166
9	132,131	28,585,166	67,889	28,520,924
10	132,131	28,520,924	67,737	28,456,530
11	132,131	28,456,530	67,584	28,391,983
12	132,131	28,391,983	67,430	28,327,282

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	132,131	28,327,282	67,277	28,262,428
2	132,131	28,262,428	67,123	28,197,419
3	132,131	28,197,419	66,968	28,132,257
4	132,131	28,132,257	66,814	28,066,939
5	132,131	28,066,939	66,658	28,001,467
6	132,131	28,001,467	66,503	27,935,839
7	132,131	27,935,839	66,347	27,870,055
8	132,131	27,870,055	66,191	27,804,114
9	132,131	27,804,114	66,034	27,738,018
10	132,131	27,738,018	65,877	27,671,764
11	132,131	27,671,764	65,720	27,605,353
12	132,131	27,605,353	65,562	27,538,784

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	132,131	27,538,784	65,404	27,472,057
2	132,131	27,472,057	65,246	27,405,171
3	132,131	27,405,171	65,087	27,338,127
4	132,131	27,338,127	64,928	27,270,924
5	132,131	27,270,924	64,768	27,203,560
6	132,131	27,203,560	64,608	27,136,037
7	132,131	27,136,037	64,448	27,068,354
8	132,131	27,068,354	64,287	27,000,510
9	132,131	27,000,510	64,126	26,932,504
10	132,131	26,932,504	63,964	26,864,337
11	132,131	26,864,337	63,802	26,796,009
12	132,131	26,796,009	63,640	26,727,517

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	132,131	26,727,517	63,477	26,658,864
2	132,131	26,658,864	63,314	26,590,047
3	132,131	26,590,047	63,151	26,521,067
4	132,131	26,521,067	62,987	26,451,923
5	132,131	26,451,923	62,823	26,382,614
6	132,131	26,382,614	62,658	26,313,142
7	132,131	26,313,142	62,493	26,243,504
8	132,131	26,243,504	62,328	26,173,700
9	132,131	26,173,700	62,162	26,103,731
10	132,131	26,103,731	61,996	26,033,596
11	132,131	26,033,596	61,829	25,963,294
12	132,131	25,963,294	61,662	25,892,826

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	132,131	25,892,826	61,495	25,822,189
2	132,131	25,822,189	61,327	25,751,386
3	132,131	25,751,386	61,159	25,680,414
4	132,131	25,680,414	60,990	25,609,273
5	132,131	25,609,273	60,822	25,537,963
6	132,131	25,537,963	60,652	25,466,484
7	132,131	25,466,484	60,482	25,394,836
8	132,131	25,394,836	60,312	25,323,017
9	132,131	25,323,017	60,142	25,251,027
10	132,131	25,251,027	59,971	25,178,867
11	132,131	25,178,867	59,799	25,106,535
12	132,131	25,106,535	59,628	25,034,032

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	132,131	25,034,032	59,455	24,961,356
2	132,131	24,961,356	59,283	24,888,508
3	132,131	24,888,508	59,110	24,815,486
4	132,131	24,815,486	58,936	24,742,291
5	132,131	24,742,291	58,762	24,668,923
6	132,131	24,668,923	58,588	24,595,380
7	132,131	24,595,380	58,414	24,521,662
8	132,131	24,521,662	58,238	24,447,770
9	132,131	24,447,770	58,063	24,373,702
10	132,131	24,373,702	57,887	24,299,458
11	132,131	24,299,458	57,711	24,225,037
12	132,131	24,225,037	57,534	24,150,440

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	132,131	24,150,440	57,357	24,075,666
2	132,131	24,075,666	57,179	24,000,714
3	132,131	24,000,714	57,001	23,925,584
4	132,131	23,925,584	56,823	23,850,276
5	132,131	23,850,276	56,644	23,774,789
6	132,131	23,774,789	56,465	23,699,122
7	132,131	23,699,122	56,285	23,623,276
8	132,131	23,623,276	56,105	23,547,250
9	132,131	23,547,250	55,924	23,471,043
10	132,131	23,471,043	55,743	23,394,655
11	132,131	23,394,655	55,562	23,318,086
12	132,131	23,318,086	55,380	23,241,334

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	132,131	23,241,334	55,198	23,164,401
2	132,131	23,164,401	55,015	23,087,285
3	132,131	23,087,285	54,832	23,009,986
4	132,131	23,009,986	54,648	22,932,503
5	132,131	22,932,503	54,464	22,854,836
6	132,131	22,854,836	54,280	22,776,985
7	132,131	22,776,985	54,095	22,698,948
8	132,131	22,698,948	53,910	22,620,727
9	132,131	22,620,727	53,724	22,542,319
10	132,131	22,542,319	53,538	22,463,726
11	132,131	22,463,726	53,351	22,384,946
12	132,131	22,384,946	53,164	22,305,978

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	132,131	22,305,978	52,976	22,226,823
2	132,131	22,226,823	52,788	22,147,480
3	132,131	22,147,480	52,600	22,067,949
4	132,131	22,067,949	52,411	21,988,229
5	132,131	21,988,229	52,222	21,908,319
6	132,131	21,908,319	52,032	21,828,220
7	132,131	21,828,220	51,842	21,747,930
8	132,131	21,747,930	51,651	21,667,450
9	132,131	21,667,450	51,460	21,586,779
10	132,131	21,586,779	51,268	21,505,916
11	132,131	21,505,916	51,076	21,424,861
12	132,131	21,424,861	50,884	21,343,613

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	132,131	21,343,613	50,691	21,262,173
2	132,131	21,262,173	50,497	21,180,539
3	132,131	21,180,539	50,303	21,098,711
4	132,131	21,098,711	50,109	21,016,689
5	132,131	21,016,689	49,914	20,934,472
6	132,131	20,934,472	49,719	20,852,060
7	132,131	20,852,060	49,523	20,769,452
8	132,131	20,769,452	49,327	20,686,648
9	132,131	20,686,648	49,130	20,603,647
10	132,131	20,603,647	48,933	20,520,449
11	132,131	20,520,449	48,736	20,437,053
12	132,131	20,437,053	48,538	20,353,460

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	132,131	20,353,460	48,339	20,269,668
2	132,131	20,269,668	48,140	20,185,677
3	132,131	20,185,677	47,940	20,101,486
4	132,131	20,101,486	47,741	20,017,095
5	132,131	20,017,095	47,540	19,932,505
6	132,131	19,932,505	47,339	19,847,713
7	132,131	19,847,713	47,138	19,762,719
8	132,131	19,762,719	46,936	19,677,524
9	132,131	19,677,524	46,734	19,592,127
10	132,131	19,592,127	46,531	19,506,526
11	132,131	19,506,526	46,328	19,420,723
12	132,131	19,420,723	46,124	19,334,716

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	132,131	19,334,716	45,919	19,248,504
2	132,131	19,248,504	45,715	19,162,088
3	132,131	19,162,088	45,509	19,075,466
4	132,131	19,075,466	45,304	18,988,639
5	132,131	18,988,639	45,098	18,901,605
6	132,131	18,901,605	44,891	18,814,365
7	132,131	18,814,365	44,684	18,726,917
8	132,131	18,726,917	44,476	18,639,262
9	132,131	18,639,262	44,268	18,551,399
10	132,131	18,551,399	44,059	18,463,327
11	132,131	18,463,327	43,850	18,375,046
12	132,131	18,375,046	43,640	18,286,555

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	132,131	18,286,555	43,430	18,197,854
2	132,131	18,197,854	43,219	18,108,942
3	132,131	18,108,942	43,008	18,019,819
4	132,131	18,019,819	42,797	17,930,485
5	132,131	17,930,485	42,584	17,840,938
6	132,131	17,840,938	42,372	17,751,179
7	132,131	17,751,179	42,159	17,661,206
8	132,131	17,661,206	41,945	17,571,020
9	132,131	17,571,020	41,731	17,480,619
10	132,131	17,480,619	41,516	17,390,004
11	132,131	17,390,004	41,301	17,299,174
12	132,131	17,299,174	41,085	17,208,128

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	132,131	17,208,128	40,869	17,116,866
2	132,131	17,116,866	40,652	17,025,387
3	132,131	17,025,387	40,435	16,933,690
4	132,131	16,933,690	40,217	16,841,776
5	132,131	16,841,776	39,999	16,749,644
6	132,131	16,749,644	39,780	16,657,293
7	132,131	16,657,293	39,561	16,564,722
8	132,131	16,564,722	39,341	16,471,932
9	132,131	16,471,932	39,120	16,378,921
10	132,131	16,378,921	38,899	16,285,689
11	132,131	16,285,689	38,678	16,192,236
12	132,131	16,192,236	38,456	16,098,561

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	132,131	16,098,561	38,234	16,004,664
2	132,131	16,004,664	38,011	15,910,543
3	132,131	15,910,543	37,787	15,816,199
4	132,131	15,816,199	37,563	15,721,631
5	132,131	15,721,631	37,338	15,626,839
6	132,131	15,626,839	37,113	15,531,821
7	132,131	15,531,821	36,888	15,436,577
8	132,131	15,436,577	36,661	15,341,107
9	132,131	15,341,107	36,435	15,245,411
10	132,131	15,245,411	36,207	15,149,487
11	132,131	15,149,487	35,980	15,053,336
12	132,131	15,053,336	35,751	14,956,956

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	132,131	14,956,956	35,522	14,860,347
2	132,131	14,860,347	35,293	14,763,509
3	132,131	14,763,509	35,063	14,666,440
4	132,131	14,666,440	34,832	14,569,142
5	132,131	14,569,142	34,601	14,471,612
6	132,131	14,471,612	34,370	14,373,850
7	132,131	14,373,850	34,137	14,275,857
8	132,131	14,275,857	33,905	14,177,630
9	132,131	14,177,630	33,671	14,079,171
10	132,131	14,079,171	33,438	13,980,477
11	132,131	13,980,477	33,203	13,881,549
12	132,131	13,881,549	32,968	13,782,386

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	132,131	13,782,386	32,733	13,682,988
2	132,131	13,682,988	32,497	13,583,353
3	132,131	13,583,353	32,260	13,483,482
4	132,131	13,483,482	32,023	13,383,374
5	132,131	13,383,374	31,785	13,283,028
6	132,131	13,283,028	31,547	13,182,443
7	132,131	13,182,443	31,308	13,081,620
8	132,131	13,081,620	31,068	12,980,557
9	132,131	12,980,557	30,828	12,879,255
10	132,131	12,879,255	30,588	12,777,711
11	132,131	12,777,711	30,347	12,675,927
12	132,131	12,675,927	30,105	12,573,900

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	132,131	12,573,900	29,863	12,471,632
2	132,131	12,471,632	29,620	12,369,120
3	132,131	12,369,120	29,376	12,266,365
4	132,131	12,266,365	29,132	12,163,366
5	132,131	12,163,366	28,887	12,060,123
6	132,131	12,060,123	28,642	11,956,634
7	132,131	11,956,634	28,397	11,852,900
8	132,131	11,852,900	28,150	11,748,919
9	132,131	11,748,919	27,903	11,644,691
10	132,131	11,644,691	27,656	11,540,215
11	132,131	11,540,215	27,408	11,435,492
12	132,131	11,435,492	27,159	11,330,519

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	132,131	11,330,519	26,909	11,225,298
2	132,131	11,225,298	26,660	11,119,826
3	132,131	11,119,826	26,409	11,014,104
4	132,131	11,014,104	26,158	10,908,131
5	132,131	10,908,131	25,906	10,801,906
6	132,131	10,801,906	25,654	10,695,429
7	132,131	10,695,429	25,401	10,588,699
8	132,131	10,588,699	25,148	10,481,716
9	132,131	10,481,716	24,894	10,374,478
10	132,131	10,374,478	24,639	10,266,986
11	132,131	10,266,986	24,384	10,159,239
12	132,131	10,159,239	24,128	10,051,235

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	132,131	10,051,235	23,871	9,942,976
2	132,131	9,942,976	23,614	9,834,458
3	132,131	9,834,458	23,356	9,725,684
4	132,131	9,725,684	23,098	9,616,651
5	132,131	9,616,651	22,839	9,507,359
6	132,131	9,507,359	22,579	9,397,807
7	132,131	9,397,807	22,319	9,287,995
8	132,131	9,287,995	22,058	9,177,923
9	132,131	9,177,923	21,797	9,067,589
10	132,131	9,067,589	21,535	8,956,993
11	132,131	8,956,993	21,272	8,846,134
12	132,131	8,846,134	21,009	8,735,012

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	132,131	8,735,012	20,745	8,623,626
2	132,131	8,623,626	20,481	8,511,975
3	132,131	8,511,975	20,215	8,400,060
4	132,131	8,400,060	19,950	8,287,878
5	132,131	8,287,878	19,683	8,175,430
6	132,131	8,175,430	19,416	8,062,716
7	132,131	8,062,716	19,148	7,949,733
8	132,131	7,949,733	18,880	7,836,482
9	132,131	7,836,482	18,611	7,722,962
10	132,131	7,722,962	18,342	7,609,172
11	132,131	7,609,172	18,071	7,495,113
12	132,131	7,495,113	17,800	7,380,782

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	132,131	7,380,782	17,529	7,266,180
2	132,131	7,266,180	17,257	7,151,305
3	132,131	7,151,305	16,984	7,036,158
4	132,131	7,036,158	16,710	6,920,737
5	132,131	6,920,737	16,436	6,805,043
6	132,131	6,805,043	16,161	6,689,073
7	132,131	6,689,073	15,886	6,572,828
8	132,131	6,572,828	15,610	6,456,307
9	132,131	6,456,307	15,333	6,339,509
10	132,131	6,339,509	15,056	6,222,434
11	132,131	6,222,434	14,778	6,105,080
12	132,131	6,105,080	14,499	5,987,448

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	132,131	5,987,448	14,220	5,869,537
2	132,131	5,869,537	13,940	5,751,346
3	132,131	5,751,346	13,659	5,632,873
4	132,131	5,632,873	13,378	5,514,120
5	132,131	5,514,120	13,096	5,395,084
6	132,131	5,395,084	12,813	5,275,766
7	132,131	5,275,766	12,529	5,156,164
8	132,131	5,156,164	12,245	5,036,279
9	132,131	5,036,279	11,961	4,916,108
10	132,131	4,916,108	11,675	4,795,653
11	132,131	4,795,653	11,389	4,674,911
12	132,131	4,674,911	11,102	4,553,882

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	132,131	4,553,882	10,815	4,432,566
2	132,131	4,432,566	10,527	4,310,962
3	132,131	4,310,962	10,238	4,189,069
4	132,131	4,189,069	9,949	4,066,886
5	132,131	4,066,886	9,658	3,944,413
6	132,131	3,944,413	9,367	3,821,650
7	132,131	3,821,650	9,076	3,698,594
8	132,131	3,698,594	8,784	3,575,247
9	132,131	3,575,247	8,491	3,451,607
10	132,131	3,451,607	8,197	3,327,673
11	132,131	3,327,673	7,903	3,203,444
12	132,131	3,203,444	7,608	3,078,921

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	132,131	3,078,921	7,312	2,954,102
2	132,131	2,954,102	7,015	2,828,986
3	132,131	2,828,986	6,718	2,703,573
4	132,131	2,703,573	6,420	2,577,863
5	132,131	2,577,863	6,122	2,451,854
6	132,131	2,451,854	5,823	2,325,545
7	132,131	2,325,545	5,523	2,198,937
8	132,131	2,198,937	5,222	2,072,028
9	132,131	2,072,028	4,921	1,944,817
10	132,131	1,944,817	4,618	1,817,305
11	132,131	1,817,305	4,316	1,689,489
12	132,131	1,689,489	4,012	1,561,370

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	132,131	1,561,370	3,708	1,432,947
2	132,131	1,432,947	3,403	1,304,218
3	132,131	1,304,218	3,097	1,175,184
4	132,131	1,175,184	2,791	1,045,844
5	132,131	1,045,844	2,483	916,196
6	132,131	916,196	2,175	786,240
7	132,131	786,240	1,867	655,976
8	132,131	655,976	1,557	525,403
9	132,131	525,403	1,247	394,519
10	132,131	394,519	936	263,324
11	132,131	263,324	625	131,818
12	132,131	131,818	313	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