1. Definition of the area and data structure
Actual location: In the DLD database, “PHOENIX TOWER” is assigned to Wadi Al Safa 5 (master project Dubai Land Residence Complex). The data set was built specifically for this geo.
Data volume: 94 sale transactions have been recorded for the building, along with a history of rental contracts, which allows for a valid building-level analysis with a benchmark against the wider area.
2. Transaction activity and liquidity
Over the entire period, 20 transactions for 2-bedroom apartments (2 b/r) in PHOENIX TOWER have been registered: 2 in Q3 2023 and 18 in Q2 2024. This indicates new move-ins (project launches, handover of keys) rather than a regular flow of resales. Overall, liquidity is building up, which is typical for new buildings and new resident communities.
In general, both sale and rental transactions are regularly recorded in the building (the number of contracts in recent years is sufficient to calculate reliable averages).
3. Sale price dynamics (PHOENIX TOWER and the area)
Within PHOENIX TOWER, the average price per m² for 2-bedroom apartments is:
– Q3 2023: around 4,010 AED/m²,
– Q2 2024: around 5,389 AED/m².
The 12‑month average for the entire building (all units): around 6,343 AED/m².
For comparison, the average price per m² for apartments in Wadi Al Safa 5 over the last 12 months is 14,260 AED/m², more than twice the level in PHOENIX TOWER.
Over the past 3 years, area dynamics have been volatile, but there has been a sharp increase in 2023–2024 (peaking at 10,500–14,000 AED/m²). PHOENIX TOWER still trades significantly below the area average, which is typical for new developer projects at early stages.
4. Rental market
The average achieved rental rate per m² in PHOENIX TOWER (all units) over the last 12 months is 581 AED/m²/year. This is below the area average: in Wadi Al Safa 5 over the same 12 months, the figure reached 774 AED/m²/year.
Rental dynamics in the building show a smooth upward trend: from 400–450 AED/m² in 2020–2021 to 550–570 AED/m² in Q2–Q4 2024. Across the area, rental growth has been faster: by mid‑2024, rates reach 670–740 AED/m².
5. Yield comparison and fair value
Gross yield (ROI) calculation:
– For PHOENIX TOWER (actuals, all units over 12 months):
– Average price per m²: 6,343 AED
– Average rent per m²: 581 AED
– Gross ROI: approximately 9.16% per annum (581/6343)
– For Wadi Al Safa 5:
– Average price per m²: 14,260 AED
– Average rent per m²: 774 AED
– Gross ROI: approximately 5.4% per annum
Net ROI (taking into account transaction and entry costs of ~7–8%):
– For the building: around 8.5–8.8%. The actual net yield will be slightly below the gross figure for obvious reasons.
– For the area: 5.0–5.1%.
Fair value estimate: If an investor targets a net yield of 7–8% per annum, the indicative “fair” price range for PHOENIX TOWER is 7,263–8,257 AED/m² (at the current rent of 581 AED/m²/year). The current market price based on transactions (6,300–6,400 AED/m²) is already within or even below this range, making the asset attractive for entry with a yield above the area average. If, however, the target yield is only 5–6%, in line with the broader area, the fair price for an investor would be significantly higher than current PHOENIX TOWER levels.
6. Outlook and conclusions
– Transaction and contract activity indicate high liquidity for a newly delivered complex.
– PHOENIX TOWER trades at a substantial discount to the area average, while owner yields are higher than for comparable assets in Wadi Al Safa 5.
– Yield (ROI) based on actual rental rates is attractive versus the market, even after factoring in entry and transaction costs.
– For an investor, PHOENIX TOWER is one of the more compelling options for a “rental income” strategy, but it should be kept in mind that sale price growth may outpace rental growth only in the short term: if the price per m² quickly catches up with neighbouring projects, ROI will converge with the wider area.
Related Articles
- ROI analysis of apartment in CONCEPT 7 RESIDENCES: DLD data and real deals
- ROI analysis of apartment in CONCEPT 7 RESIDENCES: DLD data and real deals
- ROI analysis of apartment in Time 1: DLD data and real deals
- How to sell a property in Dubai in Sportz by Danube – analysis 2026
- ROI analysis of apartment in MARIA TOWER: DLD data and real deals
