ROI analysis of apartment in CRYSTAL RESIDENCE: DLD data and real deals


1. Definition of the area and data structure

Actual location: According to the DLD database, the building CRYSTAL RESIDENCE is located in Al Barsha South Fourth, within the Jumeirah Village Circle master project. The analysis is strictly based on these administrative units. The requested segment is 1-bedroom apartments, and there is a sufficient number of sale transactions for such units in the database (42). For rentals, there are no relevant contracts either at the individual building level or for the master project — the rental market analysis is therefore based only on Al Barsha South Fourth as a whole.

ROI analysis of apartment in CRYSTAL RESIDENCE: DLD data and real deals Continental Club Property LLC


2. Sales analysis (1-bedroom units, CRYSTAL RESIDENCE and the area)

Transaction dynamics and liquidity:
CRYSTAL RESIDENCE has shown steady activity from 2020 to date: recently the number of sales has increased (2023: 9, last 4 quarters: 16). Transactions occurred in almost every quarter, which confirms the building’s liquidity among buyers.

Price per square meter (dynamics for the building and the area):
– In 2020–2021 the average price per sq m in the building ranged between 6,000–7,800 AED, occasionally dropping to 6,000 AED in individual quarters.
– In 2022 the price level was more stable — around 6,200 AED per sq m.
– During 2023 there was a significant increase: in Q2 and Q3 prices exceeded 9,000 AED per sq m, and the current average over the last 12 months stands at 8,922 AED per sq m.
– In Al Barsha South Fourth the price trend has been more pronounced and positive: in 2020–2021 the area was already at 8,000–8,800 AED per sq m, by 2022 it reached 9,500 AED, and by mid‑2024 the area level rose to 12,614 AED per sq m (12‑month average — 14,398 AED).

Comparison of the building and the area: Prices in CRYSTAL RESIDENCE are roughly 35–40% below the area average for 1-bedroom apartments over the last 12 months, which indicates either a more budget segment or lower-floor/less premium specifications compared with the wider stock.

ROI analysis of apartment in CRYSTAL RESIDENCE: DLD data and real deals Continental Club Property LLC


3. Rental analysis (area)

For the building and the master project, no new or historical tenants have been identified over the past 2 years. As of the analysis date, there are no registered DLD rental contracts specifically for 1-bedroom apartments in CRYSTAL RESIDENCE or within the Jumeirah Village Circle master project. For broader cuts across Al Barsha South Fourth (all apartments), the statistics include more than 120,000 contracts, which ensures representativeness.

– Over the last 12 months the average annual rental rate in the area is 1,037 AED/sq m (all apartment types, without separate breakdown for 1-bedroom units).
– Historically, since 2020 the trend has been positive: from 520–660 AED/sq m at the beginning to 970–1,060 AED/sq m as of mid‑2024.


4. Yield and fair price scenarios

ROI (gross yield):
– It is not possible to calculate ROI for CRYSTAL RESIDENCE based on DLD data — no rental contracts are recorded for the building.
– For the area (benchmark: Al Barsha South Fourth), at current prices of around 14,398 AED/sq m (sales) and rents of 1,037 AED/sq m, gross ROI is about 7.2%. If we compare this with the market price in CRYSTAL RESIDENCE (8,922 AED/sq m), the hypothetical yield at the area’s rental level would reach 11–12%; however, there are no confirmed DLD rental contracts in this building — the calculation is purely “on paper”, without evidence of actual demand.
– Net ROI, taking into account typical expenses (taxes, commissions, costs), is approximately 7–8% lower, i.e. around 6.7–7.1% for the area; for the building, precise estimates are not appropriate due to the absence of rentals in DLD.

Fair price range for a target yield of 7–8%: based on the current area rental level, the fair price range for an investor would be 13,000–14,800 AED/sq m. Current transactions in CRYSTAL RESIDENCE are significantly below this estimate (8,922 AED/sq m).


5. Conclusions and outlook

Liquidity: In terms of sales volume, the building consistently attracts buyers, but its rental liquidity is not confirmed by DLD data — no rental transactions have been recorded at least since 2020.
Dynamics: CRYSTAL RESIDENCE has shown a noticeable increase in value, although the area’s growth has been even stronger — the gap between the building and the area has widened.
Comparison: In terms of price, the building is significantly cheaper than the area and the 1-bedroom segment, which is potentially attractive for buyers focused on long-term capital appreciation and the option to rent below the average market rate.
Yield: Theoretically, the investment potential exceeds 10% per annum (on paper), but the lack of registered DLD rental contracts for the building makes any practical leasing scenarios unrealistic or requires in-depth micro-level analysis outside DLD data.
Recommendation: Owners should take into account both the low entry price (relative to the area) and possible constraints on rental demand. For yield‑oriented investors, it is reasonable to rely on the confirmed liquidity at the area level and consider purchases at prices substantially below the Al Barsha South Fourth average (based on the indicated 35–40% discount).

Related Articles

Get more information

Look more

Request

Request