The above given statistics is by world reputed JLL and TFG asset management.
Investor Calculations for DUBAI HOTEL INVESTMENT: Suite price AED 1,700,000 (USD – 465 750$)
Occupancy
Per night
Total revenue (AED)
Net Return AED (40%) in amount
40% Return in percentage
Likelihood
365 days (100%)
1800
657000
262800
15.45 %
OPTIMISTIC
90%
1800
591300
236520
13.91%
Can be
85%
1800
558450
223380
13.14%
REALISTIC
82%
1800
538740
215496
12.67%
REALISTIC
80%
1800
525600
210240
12.36%
REALISTIC
75%
1800
492750
197100
11.59%
MAY BE IN WORSE
70%
1800
459900
183960
10.82%
PESSIMISTIC
65%
1800
427050
170820
10.048%
PESSIMISTIC