Indicative estimate

Short-Term Rental ROI Calculator:
City Walk

Estimate the short-term rental potential of a 1-bedroom apartment in City Walk. The starting values are indicative area benchmarks: adjust them to your unit, then run a full analysis with seasonality, costs and AI market data in HostLab AI.

Your property (1 bedroom)

80%
30% 95%

A 20% management fee is deducted. Service charges, DEWA/chiller and other owner costs are not included here, and the rate is treated as a year-round average: the full calculator models Dubai seasonality month by month and all your costs.

Estimated annual revenue

–

Gross payout, before any expense

Yield after management

–
Before owner costs

Income after management

–
After 20% fee
Run the full analysis for City Walk →

Estimates for information only, not financial advice. Actual results depend on the unit, management and market conditions.

Other Dubai areas

Dubai Marina Downtown Dubai Business Bay JBR Palm Jumeirah Dubai Creek Harbour Dubai Hills Estate DIFC Bluewaters Island

Short-term vs long-term rental in Dubai: ROI analysis →