Your figures
Service charges, maintenance, management.
Net rental yield
5.7%
Indicative simulation, not a loan offer, an approval or financial advice. Limits shown are the regulatory maximums; each lender applies its own credit policy. Interest rates are the ones you enter. Market figures are medians of Dubai Land Department registered data and describe the past, not future prices or returns.
Want these numbers checked for your own case?
A free pre-assessment by a RERA-licensed Dubai brokerage: budget, financing and projects that fit.
Rents and gross yields in Warsan First Development by unit type
Gross yield here is the median annual rent divided by the median sale price of the same unit type: a benchmark of the market, before service charges, maintenance and vacancy, not a promise of return on a given property.
| Unit | Median price | Median annual rent | Middle half of rents (AED) | Gross yield | Ejari contracts |
|---|---|---|---|---|---|
| Studio | AED 523,700 | AED 42,000 | 38,100 – 45,000 | 8.0% | 276 |
| 1-bed apartment | AED 834,050 | AED 50,000 | 43,000 – 56,000 | 6.0% | 775 |
| 2-bed apartment | AED 1,309,198 | AED 68,000 | 61,016 – 80,000 | 5.2% | 222 |
| 3-bed apartment | — | AED 90,000 | 85,500 – 95,000 | — | 20 |
Prices: medians of the sales registered with the Dubai Land Department between 16 October 2025 and 16 October 2026 (off-plan and ready). Rents: medians of the residential Ejari contracts starting between 20 October 2025 and 20 October 2026. Medians are only shown for unit types with at least 10 records.
From gross to net yield
Net yield deducts what the owner pays every year from the rent before dividing by the price. Enter your own figures in the calculator:
- Service charges set by the owners’ association (published per square foot for each building).
- Maintenance and repairs, and property management fees if you use a manager.
- Vacancy: the weeks without a tenant between two leases.
- Purchase costs (DLD 4% and fees) if you want the yield on the total amount invested.
Warsan First Development compared with Dubai as a whole
For a 1-bed apartment, the median rent in Warsan First Development is AED 50,000 a year for a median price of AED 834,050, a gross yield of 6.0%. Across all of Dubai, the same unit type rents for a median AED 58,000 for a median price of AED 1,250,999 (4.6%). In Warsan First Development, the unit type with the highest gross yield over the period is the studio (8.0%).
Short-term rental
Renting by the night in Dubai requires a holiday home permit from the Department of Economy and Tourism. Income depends on your nightly rate and occupancy, which you can model in the holiday home income calculator.
Frequently asked questions
What is the rental yield in Warsan First Development?
Based on DLD medians, a 1-bed apartment in Warsan First Development shows a gross yield of 6.0% (median rent AED 50,000 ÷ median price AED 834,050). Net yield is lower once service charges, maintenance and vacancy are deducted: enter them in the calculator.
How much rent does a 1-bed apartment in Warsan First Development earn?
The median annual rent in Ejari contracts was AED 50,000, and half of the contracts were between AED 43,000 and AED 56,000, across 775 contracts.
How do I calculate net rental yield?
Net yield = (annual rent × (1 − vacancy) − annual costs) ÷ purchase price × 100. Gross yield leaves out the costs and vacancy.
Does rent cover a mortgage here?
It depends on your down payment and rate. On the median 1-bed apartment price, an investment-property loan (60% maximum for an expatriate) at an example 4% over 25 years costs about AED 2,641 a month, against a median rent of AED 4,167 a month. The cash flow calculator adds service charges and vacancy.
Where do these figures come from?
Prices: medians of the sales registered with the Dubai Land Department between 16 October 2025 and 16 October 2026 (off-plan and ready). Rents: medians of the residential Ejari contracts starting between 20 October 2025 and 20 October 2026. Medians are only shown for unit types with at least 10 records.
Go further
See every registered sale, price by building and project in Warsan First Development on our partner brokerage Cevitas, and explore the projects currently sold off plan.