Pantheon Elysee
Indicative prices, rents and service charges for Pantheon Elysee, Jumeirah Village Circle (JVC) — and what an apartment there actually pays its owner after every cost.
Typical Pantheon Elysee units
| Unit | Price | Size | Annual rent | Service charge | Gross yield |
|---|---|---|---|---|---|
| Studio | AED 530,000 | 450 sqft | AED 45,000 | AED 13/sqft | 8.5% |
| 1 bed | AED 910,000 | 780 sqft | AED 78,000 | AED 13/sqft | 8.6% |
| 2 bed | AED 1,400,000 | 1200 sqft | AED 120,000 | AED 13/sqft | 8.6% |
| 3 bed | AED 2,050,000 | 1750 sqft | AED 175,000 | AED 13/sqft | 8.5% |
| 4 bed | AED 2,810,000 | 2400 sqft | AED 240,000 | AED 13/sqft | 8.5% |
What you actually keep in Pantheon Elysee
Pre-filled with Pantheon Elysee figures. Change the price, rent and service charge to match the unit you are looking at.
Start from a typical unit
The property
AED
sqft
AED 1,178 per sqft
AED
AED/sqft
AED 5,850 per year
Net yield after all costs
5.29%
Gross yield 8.49% — what listings quote
Monthly cash flow
AED 304
Cash needed
AED 172,475
Cash on cash return2.12%
Years to recover your cash47.3 years
Estimates for guidance only. Fees follow standard Dubai practice (4% DLD, 2% agency, 1% mortgage arrangement). Confirm service charges and rent for the specific building.