Superior Room
Expected return
Rate
Occupancy
Operation
Total return
Investor 60%
S.Charge
14 nights
Net return
85%
AED 600
AED 148,920
20%
AED 89,352
AED 6,298
AED 8,400
AED 91,454
Deluxe Room
Expected return
Rate
Occupancy
Operation
Total return
Investor 60%
S.Charge
14 nights
Net return
85%
AED 650
AED 161,330
20%
AED 96,798
AED 6,429
AED 9,100
AED 99,469
Junior suite
Expected return
Rate
Occupancy
Operation
Total return
Investor 60%
S.Charge
14 nights
Net return
85%
AED 800
AED 198,560
20%
AED 119,136
AED 8,253
AED 11,200
AED 122,083
One bed suite
Expected return
Rate
Occupancy
Operation
Total return
Investor 60%
S.Charge
14 nights
Net return
85%
AED 1,100
AED 273,020
20%
AED 163,812
AED 13,176
AED 15,400
AED 166,036
Family 2 bed suite
Expected return
Rate
Occupancy
Operation
Total return
Investor 60%
S.Charge
14 nights
Net return
85%
AED 1,500
AED 372,300
20%
AED 223,380
AED 14,581
AED 21,000
AED 229,799
Royal Villa 3 bed suite
Expected return
Rate
Occupancy
Operation
Total return
Investor 60%
S.Charge
14 nights
Net return
85%
AED 2,500
AED 620,500
20%
AED 372,300
AED 29,099
AED 35,000
AED 378,201