Loading…
Loading…
This tool is not financial advice.
All benchmark values are ARDO editorial estimates — sample data pending verified DLD and RERA figures. Outputs are illustrative only. Always consult a qualified financial adviser before making any investment decision.
Investment Tools
Enter a purchase scenario for a 1 to 5-bedroom apartment at Address Residences Dubai Opera. The calculator produces gross yield, net yield, annual cash flow, and an ARDO investment score — all based on your inputs and our editorial benchmarks.
ARDO's Take
At Address Residences Dubai Opera, 1BR units typically offer the strongest gross yield entry point. The 2BR is the most transacted unit type and has the deepest rental liquidity. 3BR and 4BR units appeal to long-term holders targeting capital appreciation over income yield. Penthouses and 5BR units carry very low transaction volume — do not model these expecting a fast resale exit. Service charges at ~AED 21/sqft are above the Downtown average and materially reduce net yield on lower-priced units.
Editorial assessment only. — pending verified DLD benchmarks.
Investment Score Calculator
Benchmark values are pre-filled from ARDO sample data. Adjust any figure to model your specific scenario. All outputs are illustrative — not financial advice.
Apartment type
~AED 21/sqft for Address Residences Dubai Opera
Financing
Sample data · Not financial advice
Gross Yield
3.88%
est. sample
Net Yield
3.25%
after service charge
Annual Cash Flow
+AED 129,800
after service charge
Price / sqft (your scenario)
AED 3,333 / sqft
vs. building benchmark (AED 3,333 / sqft)
+0.0%
ARDO Investment Score
73
Good / 100
score
73 / 100
ARDO editorial score — not a certified financial metric. For comparison purposes only.
No automated risk flags for this scenario.
Always validate against current RERA, DLD, and your financing conditions.
Methodology
The ARDO Investment Score is a weighted editorial algorithm. It is not a certified financial metric and is not regulated. It is intended as a relative comparison tool between scenarios, not as a recommendation to buy or sell.
Gross Yield
(Annual Rent ÷ Purchase Price) × 100The headline yield figure used across DLD reporting. Does not account for running costs.
Net Yield
((Annual Rent − Service Charge) ÷ Purchase Price) × 100Deducts the annual service charge only. Does not include agency fees, maintenance, or vacancy periods.
Annual Cash Flow
Annual Rent − Service Charge [− Annual Mortgage Payment]Cash surplus after costs. For mortgage purchases, the annual mortgage payment is computed on a 25-year amortisation schedule.
Investment Score
Weighted algorithm — base 50, adjusted by yield, price, holding period, financingARDO editorial score. Not a regulated or certified financial metric. Intended as a relative comparison tool only.
| Range | Band | Interpretation |
|---|---|---|
| 81–100 | Strong | Favourable yield and pricing relative to benchmarks. Lower risk profile. |
| 66–80 | Good | Solid fundamentals with minor cautions. Reasonable holding period and yield. |
| 51–65 | Fair | Acceptable returns but sensitivity to cost increases or rent underperformance. |
| 31–50 | Below Average | Below-market yield or high price. Returns require assumptions to materialise. |
| 0–30 | Poor | High price, low yield, or short holding period with significant cost exposure. |
Score component weighting
Gross yield
Largest single factor
Net yield
Accounts for service charge drag
Price vs market
Entry price relative to building benchmark
Holding period
Longer hold amortises transaction costs
Financing
Cash purchase reduces leverage risk
Base score = 50. Components add or subtract. Final score clamped to 0–100.
Legal & Financial Disclaimer
This calculator does not constitute financial, investment, tax, or legal advice.
ARDO is not a licensed financial adviser, investment manager, or real estate broker. Nothing on this page should be construed as a recommendation to buy, sell, hold, or otherwise deal in any property or investment product.
Sample data. All benchmark values used as defaults in the calculator — including purchase prices, rental income estimates, service charge rates, and price-per-sqft figures — are ARDO editorial sample data. They have not been verified against live DLD transaction records or confirmed RERA service charge statements. Do not rely on these figures as accurate representations of current or future market conditions.
No guarantee of returns. Past performance, sample benchmarks, and ARDO editorial estimates are not a reliable indicator of future performance. Property values can decrease as well as increase. Rental income is not guaranteed and may be affected by vacancy, market conditions, regulatory changes, and other factors outside your control.
Transaction costs not modelled. The calculator does not include all transaction costs. DLD transfer fees (~4%), agency commission (typically 2%), mortgage arrangement fees, developer NOC fees, registration trustee fees, and any applicable VAT are not included in the outputs. Including these costs will materially reduce the effective yield and cash flow figures shown.
Mortgage calculations. Where a mortgage scenario is modelled, the annual mortgage payment is computed using a standard 25-year amortisation formula. Actual loan terms, eligibility, documentation requirements, and approval are subject to the individual policies of licensed UAE banks and financial institutions. ARDO has no affiliation with any lending institution and does not provide or arrange financing.
Independent advice. Before making any property investment decision, you should seek independent advice from a RERA-registered real estate agent, a licensed UAE financial adviser, and a qualified tax adviser in your jurisdiction of residence. Due diligence on the specific unit, developer, title deed, service charge history, and any outstanding charges is your responsibility.
Intellectual property notice. “Address Residences Dubai Opera” is a trademark of Emaar Properties PJSC and/or its affiliates. ARDO uses this name in a descriptive editorial context only and has no affiliation with, endorsement from, or approval by Emaar Properties or any affiliated entity.
Current verification status
All price and yield benchmarks — live DLD data required
Service charge benchmarks — RERA verification pending
Calculator logic — qualified financial adviser review required
Get in Touch
Contact our specialist on WhatsApp for off-market opportunities and investment guidance.
Analyze Another Apartment Type
From AED 2.1M
Best yield entry point. Consistent rental demand from short and long-term tenants.
Gross yield est. ~6.5–7.1%
View 1-Bedroom profile →From AED 3.2M
Most transacted unit type. Deepest resale liquidity of any bedroom configuration.
Gross yield est. ~5.5–6.2%
View 2-Bedroom profile →From AED 5.2M
Three full en-suite bedrooms. Space and views over yield. Both towers available.
Gross yield est. ~4.5–5.2%
View 3-Bedroom profile →From AED 7.5M
Large-format family living with full Address Hotels 5-star service throughout.
Gross yield est. ~3.5–4.2%
View 4-Bedroom profile →From AED 12M
Sky-level flagship residences. Brand, scarcity, and long-term capital play.
Gross yield est. ~2.6–2.8%
View 5-Bedroom / Penthouse profile →Source: ARDO editorial research from DLD Q1 2026 transaction data.
Continue Research
Price per sqft, yield data, service charge analysis, and tower comparison.
Market profiles by unit type — price ranges, yield data, and floor bands.
Layout reference for 1 to 5-bedroom units across Tower 1 and Tower 2.
Architecture, towers, amenities, and ownership overview for ARDO.