Net Yield Calculator for UAE Property: Dubai, Abu Dhabi
Calculate net rental yield on UAE property, full formula, cost stack by emirate, worked examples for Dubai and Abu Dhabi, spreadsheet logic
By Invest Gulf Editorial · Updated July 27, 2026 · 17 min read
Every UAE brochure quotes gross yield. Your bank account receives net yield. The gap is usually 1.5 to 3 percentage points on long-term lets, wider on short-term rental. An investor who underwrites on gross alone misallocates capital.
| Input | Use this source |
|---|---|
| Annual rent | Ejari / RERA Rental Index (not listings) |
| Service charges | Building Mollak schedule |
| Management fee | 5% to 8% LTR; 15% to 20% STR |
| Vacancy | 4% to 5% prime; 7% to 8% citywide |
| Capital deployed | Purchase plus acquisition costs |
| Rent growth | RERA calculator bands at renewal |
This guide gives the net yield formula, a UAE cost stack, worked Dubai and Abu Dhabi examples, spreadsheet logic, and common modelling errors.
For gross-to-net theory see Gross vs net yield Dubai. For renewal caps see Dubai rent increase calculator (RERA).
Every UAE brochure quotes gross yield. Your bank account receives net yield. The gap is usually 1.5 to 3 percentage points on long-term lets, wider on short-term rental. An investor who underwrites on gross alone misallocates capital.
| Input | Use this source |
|---|---|
| Annual rent | Ejari / RERA Rental Index (not listings) |
| Service charges | Building Mollak schedule |
| Management fee | 5% to 8% LTR; 15% to 20% STR |
| Vacancy | 4% to 5% prime; 7% to 8% citywide |
| Capital deployed | Purchase plus acquisition costs |
| Rent growth | RERA calculator bands at renewal |
For gross-to-net theory see Gross vs net yield Dubai. For renewal caps see Dubai rent increase calculator (RERA).
What is the net yield formula for UAE property?
Net rental yield for UAE property typically means collected annual rent minus operating costs, divided by total capital deployed including DLD fees, and Invest Gulf models treat the common 1.5% to 3% gross-to-net gap as the underwriting baseline for long-term lets in Dubai and Abu Dhabi.
Net yield on UAE property typically equals collected rent after vacancy minus operating costs, divided by total capital deployed rather than sticker purchase price alone. On a worked Dubai JVC 1BR example, AED 800,000 purchase plus AED 32,000 DLD at 4%, AED 4,200 trustee, AED 16,800 agency, and AED 8,000 legal produces AED 861,000 deployed. Ejari rent of AED 58,000 with 7% vacancy yields AED 53,940 collected; service charges of AED 10,500 on 750 sq ft at AED 14, management of AED 3,236 at 6%, and AED 5,000 other costs leave AED 35,204 net income, or about 4.09% net versus 7.25% gross on purchase price. Invest Gulf underwriting treats that 3 point gap as normal for mid-market Dubai long-term lets.
Insider tip: if the broker will not show Mollak service-charge history and an Ejari rent comp for the same building, assume the advertised gross is missing at least 1.5 to 3 points before you underwrite.
Gross yield:
Gross Yield (%) = (Annual Rent / Purchase Price) x 100Net yield:
Net Yield (%) = (Annual Rent Collected - Operating Costs) / Total Capital Deployed x 100- Collected rent = potential rent minus vacancy
- Operating costs = service charges, management, maintenance, licensing, utilities between tenancies
- Capital deployed = purchase plus DLD or AD transfer, trustee, agent, legal
Who should model net yield before buying?
Who should model net yield typically depends on hold length: 12 to 24 month traders prioritise exit friction and Ejari rent proof, while 3 to 5 year family buyers and pure investors compare net against mortgage cost of capital on Invest Gulf checklists before SPA signing on Invest Gulf underwriting models.
| Buyer type | Hold focus | Net yield role |
|---|---|---|
| Short hold 12-24 months | Exit friction | Ejari proof over developer gross |
| Family 3-5 years | Total monthly spend | Informs buy vs rent |
| Pure investor | Cash yield vs cost of capital | Primary decision metric |
- Keep 6 to 12 months liquidity for voids and fee spikes
- Compare net to net across emirates, not brochure gross
What belongs in the UAE operating cost stack?
The UAE operating cost stack typically includes service charges of AED 12 to 25 per sq ft in mid-market Dubai, management of 5% to 8% on long-term lets, vacancy of 4% to 8%, and Ejari of AED 220 per tenancy on Invest Gulf calculators before you trust brochure gross.
| Cost bucket | Typical range | Notes |
|---|---|---|
| Service charges | AED 12 to 25/sq ft/year (mid-market) | Building-specific; check Mollak |
| Property management (LTR) | 5% to 8% of collected rent | Full-service agent |
| Property management (STR) | 15% to 20% of revenue | Holiday home operator |
| Vacancy allowance | 4% to 8% of potential rent | Never model zero |
| Ejari registration | AED 220/tenancy | Annual renewal |
| DEWA / ADDC reconnection | AED 2,000 to 4,000 between tenancies | Landlord cost |
| Maintenance provision | 0.5% to 1% of property value/year | AC, appliances, wear |
| DET Holiday Home permit (STR) | AED 1,520/year (apartment) | Mandatory for Airbnb class lets |
Abu Dhabi’s lower transfer fee (2% vs Dubai’s 4% on many purchases) improves net yield on identical gross rents, one reason affordable Abu Dhabi stock can look stronger on paper despite lower resale liquidity.
How do you calculate net yield step by step?
Step-by-step net yield calculation typically loads purchase price plus acquisition costs into the denominator, applies 7% vacancy to Ejari rent, subtracts service charges and management, and often lands near 4% net on a worked AED 800,000 JVC example in Invest Gulf sheets versus 7.25% gross on Invest Gulf underwriting models.
Realistic 2026 net yield bands on Invest Gulf cluster tables typically show JVC and Dubai Sports City near 5.4% to 7.4% net on well-managed long-term rentals, Dubai Marina and Business Bay near 4.0% to 5.5%, and Downtown or Palm Jumeirah often 2.5% to 5.0% after higher service charges. Service charges alone of AED 12 to 25 per sq ft in mid-market towers, management of 5% to 8% LTR or 15% to 20% STR, and vacancy of 4% to 8% explain most of the drag. Abu Dhabi transfer fees near 2% versus Dubai’s 4% can improve paper net on identical gross rents, but thinner resale liquidity still belongs in the exit row. Never feed Property Finder asking rents into the model when Ejari or RERA index data is available.
| Cost | Calculation | Amount |
|---|---|---|
| Service charges | 750 x AED 14 | AED 10,500 |
| Management (6%) | 53,940 x 0.06 | AED 3,236 |
| Ejari + DEWA + maintenance | Lump sum | AED 5,000 |
| Total operating | AED 18,736 |
- Total capital = price + DLD + trustee + agent + legal
- Start from Ejari rent, not a listing ask
- Apply vacancy before management percentages
- Divide net income by fully loaded capital
What does a Dubai Marina example look like?
A Dubai Marina net yield example typically shows about 6.5% gross on AED 1.1 million with AED 72,000 Ejari rent, yet AED 22 to 28 per sq ft service charges and 5% vacancy pull fully loaded net toward 4% to 5% on Invest Gulf marina models where liquidity matters more.
| Input | Illustrative Marina 1BR |
|---|---|
| Purchase | AED 1.1M |
| Ejari rent | AED 72,000 |
| Service charges | AED 22-28/sq ft |
| Vacancy | 5% |
| Net after full load | Often 4% to 5% |
- Marina is often a liquidity and appreciation case, not yield leadership
- Confirm tower rules before underwriting STR upside
What about Abu Dhabi Al Reef?
Abu Dhabi Al Reef net yield typically can push toward 5.5% to 6% on well-priced 2BR stock when transfer fees and service charges stay moderate, and Invest Gulf still pulls building-specific budgets before trusting 8% to 9.5% gross marketing for that community on Invest Gulf underwriting models.
| Factor | Why it moves net |
|---|---|
| Transfer fee near 2% | Lower capital drag vs Dubai 4% |
| Service charges | Pull building budgets, not averages |
| Exit liquidity | Thinner than Dubai mid-market |
Compare Abu Dhabi property investment guide for community context.
Is short-term rental net yield higher?
Short-term rental net yield is rarely the gross spread agents quote: STR revenue can look 30% to 50% above long-term rent, yet 15% to 20% management, DET licensing, and 15% vacancy often leave Marina studio net near 4.8% on Invest Gulf examples versus about 4% LTR on Invest Gulf underwriting models.
| Input (Marina studio example) | Value |
|---|---|
| Total capital (incl. fit-out) | AED 950,000 |
| Annual STR gross revenue | AED 120,000 |
| DET permit + Tourism Dirham | AED 8,000 |
| Management (18%) | AED 21,600 |
| Cleaning + consumables | AED 12,000 |
| Service charges | AED 14,000 |
| Vacancy (15% STR) | AED 18,000 lost |
| Net yield | 4.88% |
- Confirm building STR rules and DET licence before underwriting
- Compare to LTR net on the same capital stack
How should you build a spreadsheet model?
Spreadsheet models typically isolate purchase price, 4% Dubai DLD, other acquisition costs, Ejari rent, 7% vacancy, AED per sq ft service charges, and 6% management so Invest Gulf sensitivity runs can stress rent by 15% and service charges from AED 10 to 28 per sq ft on Invest Gulf underwriting models.
| Cell | Field | Example |
|---|---|---|
| B2 | Purchase price (AED) | 800,000 |
| B3 | DLD fee rate | 4% |
| B4 | Other acquisition costs | 29,000 |
| B5 | Property size (sq ft) | 750 |
| B6 | Annual rent (Ejari) | 58,000 |
| B7 | Vacancy rate | 7% |
| B8 | Service charge (AED/sq ft) | 14 |
| B9 | Management fee % | 6% |
| B10 | Other annual costs | 5,000 |
- Formulas: total capital
=B2*(1+B3)+B4; collected rent=B6*(1-B7) - Run sensitivity on rent (+/- 15%) and service charge (AED 10 to 28/sq ft)
How do multi-year models differ from year one?
Multi-year net models typically differ from year one because RERA renewal bands may cap sitting tenants at 0% to 10% increases, while service charges often rise 3% to 5% annually, so Invest Gulf sheets never assume an instant jump to listing rent after purchase on Invest Gulf underwriting models.
| Year | Rent growth assumption | Source |
|---|---|---|
| Year 1 | Ejari at purchase | DD |
| Year 2 to 3 | 0% to 10% bands | RERA calculator |
| Re-let | Market rent after void | After vacancy |
| Service charges | +3% to 5% annually | OA budgets |
- A sitting tenant far below market renews under RERA caps
- Do not assume instant jump to listing rent
Which UAE markets lead on net yield after costs?
UAE markets that lead on net after costs typically include JVC and Sports City at about 5% to 7% net, Business Bay at 4% to 5.5%, Marina and Downtown at 2.5% to 5%, and Al Reef or Al Ghadeer up to 5.5% to 6.5% on Invest Gulf cluster tables.
| Market cluster | Gross band (indicative) | Net after typical costs |
|---|---|---|
| JVC / Sports City | 7% to 9% gross | Often 5% to 7% net |
| Business Bay | 6% to 8% gross | Often 4% to 5.5% net |
| Marina / Downtown | 5% to 7% gross | Often 2.5% to 5% net |
| Al Reef / Al Ghadeer | 8% to 9.5% gross | Can net 5.5% to 6.5% |
- Leadership shifts when transfer fees and service charges are included
- Compare net to net across emirates
What mistakes inflate net yield?
Mistakes that inflate net yield typically include using listing rents 5% to 15% above Ejari, modelling zero vacancy, omitting acquisition costs that overstate yield by 0.5 to 0.7 points, and skipping STR licence fees on Invest Gulf red-flag checklists before you buy on Invest Gulf underwriting models.
| Mistake | Effect |
|---|---|
| Listing rent instead of Ejari | Overstates income 5% to 15% |
| Zero vacancy | Unrealistic void model |
| Ignoring acquisition costs in denominator | Overstates yield ~0.5 to 0.7 pts |
| Developer gross only | Misses 1.5 to 3 pt gap |
| STR without licence and PM fees | Collapses on audit |
Do foreign buyers need a different net yield line?
Foreign buyers typically need a separate home-country tax line because UAE net yield is pre-tax at source, and Invest Gulf nationality checklists still use the same Ejari rents and AED 12 to 25 per sq ft service-charge math inside the UAE calculator before remittance planning on Invest Gulf underwriting models.
- UAE calculator stays Ejari + service charges + vacancy
- Home-country tax is a separate line after UAE net
- Process overview: How foreigners buy property in the UAE
What checklist should run before you sign?
Pre-sign checklists typically require capital deployed with acquisition costs, Ejari or RERA rent not Property Finder asks, Mollak service charges, 7% to 8% vacancy defaults, 6% LTR or 18% STR management, and RERA-capped rent growth on Invest Gulf deal files before transfer on Invest Gulf underwriting models.
- Capital deployed = price + all acquisition costs.
- Rent = Ejari or RERA index, not Property Finder ask.
- Service charges = Mollak or REST building schedule.
- Vacancy = 7% to 8% default; 4% to 5% only with evidence.
- Management = 6% LTR or 18% STR.
- Rent growth = RERA bands, not unlimited escalation.
- Compare net to net across options.
Related reading: Dubai rental yield guide · Dubai property investment guide · Abu Dhabi property investment guide.
Need help stress-testing net yield on a specific building?
Share the community and we will map Ejari rents and service charges to a net model.
Frequently Asked Questions
Net yield = (Annual rental income collected minus all operating costs) divided by total capital deployed, times 100. Operating costs include service charges, property management fees, vacancy allowance, maintenance, Ejari registration, DEWA reconnection between tenancies, and, for short-term rental, DET permit fees and Tourism Dirham. Total capital deployed should include purchase price plus acquisition costs (DLD transfer fee, trustee fee, agent commission, legal fees), not purchase price alone.
Mid-market Dubai communities like JVC and Dubai Sports City deliver net yields of 5.4% to 7.4% on well-managed long-term rentals. Dubai Marina and Business Bay typically net 4.0% to 5.5%. Downtown and Palm Jumeirah often net 2.5% to 5.0% after high service charges. The citywide average net yield for long-term tenancies sits roughly in the 4.5% to 6% range. Short-term rental can push net higher in tourist zones but adds 15% to 20% management fees and licensing costs.
Gross yield divides annual rent by purchase price with no cost deductions, the figure developers and brokers advertise. Net yield subtracts service charges (typically AED 12 to 25 per sq ft per year), management fees (5% to 8% of rent for long-term, 15% to 20% for short-term), vacancy (4% to 8% of potential rent), maintenance, and acquisition cost amortisation. The gap between gross and net in UAE property is typically 1.5 to 3 percentage points for long-term lets and wider for short-term rental.
Yes, for an accurate return on capital deployed. The Dubai Land Department charges 4% of purchase price at registration, plus trustee fees, agent commission, and legal costs, totalling 6% to 9% above the listed price. A property bought at AED 800,000 with AED 64,000 in DLD fees and AED 40,000 in other acquisition costs has AED 904,000 deployed. Dividing net income by AED 800,000 overstates yield by approximately 0.5 to 0.7 percentage points.
Service charges are the largest ongoing cost and vary by building, not emirate. Dubai mid-market towers run AED 12 to 25 per sq ft annually; premium Dubai buildings reach AED 25 to 40. Abu Dhabi service charges are broadly similar, with Aldar-managed communities typically at AED 14 to 22 per sq ft. On a 750 sq ft apartment at AED 18/sq ft, service charges alone consume AED 13,500 per year, often 1.5 to 2 percentage points of gross yield.
For prime long-term rentals in Dubai Marina, Downtown, and JLT, use 4% to 5% vacancy (2 to 3 weeks between tenancies). For citywide mid-market units, 7% to 8% is more realistic. Supply-heavy communities and poorly positioned stock may see 10% to 12% vacancy. Short-term rental vacancy varies by season, Dubai peaks in Q4 and Q1, with summer months significantly softer. Never model zero vacancy.
Abu Dhabi can match or exceed Dubai net yields in affordable communities, Al Reef and Al Ghadeer gross 8% to 9.5% with lower service charge drag. However, Abu Dhabi's secondary market is less liquid, making exit assumptions more conservative. Dubai's mid-market net yields of 5.4% to 7.4% in JVC and Sports City remain the cluster benchmark for yield-focused investors. Compare on net yield after full costs, not gross marketing figures.
No. Listing prices on Property Finder and Bayut are aspirational, typically 5% to 15% above Ejari-registered transacted rents. The RERA Rental Index and Dubai REST app publish actual Ejari data. Using listing rents inflates both gross and net yield projections. The same data source should feed your rent input and your RERA rent increase calculator assumptions at renewal.
Related reading: Dubai rental yield guide · Dubai property investment guide · Abu Dhabi property investment guide.
Get a Gulf property shortlist
Tell us your budget and target market. Independent research first; enquiries are matched with licensed local partners. We reply within one business day.