+38% capital / +15.4% p.a. pre-tax
Downtown Dubai: studio 385,000 → 490,000 USD in 2 years
Client entered a ready 48 sqm studio in The Address Downtown in 2023 for 385,000 USD (cash, via Kazakhstan account). Rented for 22 months, average net yield 6.1% after all costs. In September 2025 sold for 490,000 USD — UAE buyer, manager's cheque. Total effect: +105,000 USD capital + 43,000 USD net rental over the period. Average return on deployed capital: 15.4% p.a. pre-tax. Our fee 2.5% on purchase and 2% on sale — in the service contract.
4.45% net cashflow + 17% capital
Da Nang: studio 92,000 USD → long-term cashflow
Investor bought a ready 42 sqm studio in Ariyana Beach Resort in 2024 via SWIFT in USD to developer escrow (92,000 USD). Registered Long-Term Ownership 50 years. Handed to a local operator, mix long-term (60% of days) + Airbnb (40%). 2025 actual occupancy 67%. Gross turnover 8,200 USD, net after all taxes and fees 4,100 USD = 4.45% net. Asset appreciated to ~108,000 USD (+17%). Client plans a 10-year hold as a stable inflation hedge.
4.1% cashflow + lifestyle equivalent
Canggu: 3-bed villa 420,000 USD leasehold 27 years
Family with two kids bought a 3-bed pool villa in Berawa (Canggu) in 2023, leasehold 27 years, full 420,000 USD. Personal use 5 months a year, rest managed on Airbnb. 2024–2025 average cashflow yield 4.1% net (22% manager fee, staff, utilities, 10% tax). Separately — rental savings during personal use: ~45,000 USD/year equivalent. Combined lifestyle + investment effect: close to 15% net on capital over 25-year horizon.
Cases are anonymised and provided as guidance from past deals; not an offer or guarantee of future returns.