For Sale:
Dubai Offices
Business Bay
The Binary
Bayut - 765432456
WhatsApp Image 2023-10-26 at 1.18. 41 PM (9). jpeg
AED15,500,000
Est. Payment AED 61.4K/mo
The Binary, Business Bay, Dubai
9,250 sqft

FULLY FITTED WITH CABINS

The Binary
Half floor
9250 sqft
Fully fitted with cabins
Price 15.5M. . . . . . .

(Total Number of offices 39)
Approx Size of office is 200 sqft

*Rent per office with view=54000 AED
*Total Offices with View=19
*Total Rent of offices with view =1.026M AED

*Number of offices without view=20
*Rent per office without view=45000 AED
*Total Rent of offices without view=900000AED

***Total rent of floor=1.029+900k
=1.926M***

*So Gross Income is approx 1.926M


*Total expenses 
-Salaries 96000 AED per year 
-DU 22272 AED per year
-Techem 72000 AED per year
-Other expenses (water, maintenance, tissue etc) maximum 20000 AED per year

(So total expenses are around 200k-250k per year,
Lets say max 300k)

*So NET income will be 
total rent-expenses = 1.92M-300k

Approx 1.62M per year NET

In addition I want to mention 
they have permission to issue 92 Ejaris
(As per DED 1 Ejari for 100 sqft)
*So total 53 virtual Ejaris they can sell 
*And after every 3 months they can cancel previous ones and issue new one 
*Average price of Virtual Ejari is around you can add it in net INCOME

Property Information

  • TypeOffice
  • PurposeFor Sale
  • Reference no.Bayut - 765432456
  • CompletionReady
  • Average Rent
  • Added on2 November 2023

Trends

*These trends are calculated using a proprietary algorithm based on prices advertised on Bayut.**Popularity is based on searches conducted by users on Bayut over the last quarter.

Mortgage

Recommended for you

2 Bedroom Apartment for Sale in Garden City, Ajman - 2BHK GC Main Hall w QR. png

AED375,000

22

1,079 sqft

Almond Towers, Garden City, Ajman

Global City Real Estate
2 Bedroom Flat for Sale in Garden City, Ajman - IMG-20241203-WA0126. jpg

AED320,000

22

1,079 sqft

Garden City, Ajman

Professional Creative Real State
2 Bedroom Flat for Sale in Garden City, Ajman - WhatsApp Image 2025-03-26 at 10.58. 14 AM (2). jpeg

AED310,000

22

1,100 sqft

Garden City, Ajman

Al Haramain Real Estate
This property is no longer available
Spring Rose Real Estate
Spring Rose Real Estate
Agent:Ambreen