Investment proposal

ICE BEACH by Major

Ras Al Khaimah · Sea View · Casino View · Pool View

Off-plan Al Marjan Island, RAKPrivate beach
Contact
Ice Beach by Major — Al Marjan Island, Ras Al Khaimah

The project

Overview — Ice Beach

Located on Al Marjan Island, Ras Al Khaimah. An exclusive beachfront destination.

2 min
Wynn Al Marjan Casino
45 min
Dubai
Services & highlights
Private beach
Beach Club
Rooftop pool
Spa & Wellness
Private cinema
Retail & Restaurants
60+ Services included

The story in 4 steps

How it works, made simple

Imagine buying an apartment right on the beach, next to the biggest casino in the world. Here's how it can make you money — explained simply.

1

You reserve today

You put down a small deposit to lock in your apartment. You don't pay everything at once: just a little at a time, while the building goes up.

2

The building gains value

During construction, the area is booming (the Wynn casino opens in 2027). Your apartment is already worth more before you even get the keys.

3

You rent it like a hotel

Once delivered, tourists rent it per night (just like Airbnb). That income pays off the rest of your apartment for you — almost on its own.

4

You make money

After a few years, the apartment has nearly paid for itself, is worth far more, and pays you rent every month. That's what a good investment looks like.

In short: you put in a little, tenants pay the rest, and you walk away with a property worth more.

Property details

Specifications

Configuration
1 Bedroom
Total area
≈ 557 sqft (≈ 51.7 m²)
Panoramic views
Sea · Casino · Pool
Equipment
Kitchen & Smart home
Parking
1 Space included
Service charge
16 AED / sqft / yr

Investment analysis

Financial estimate

Sale price
From 1,500,000 AED
≈ €360,000·≈ $408,000
1 AED ≈ €0.24 · $0.27
Area
From 557 sqft
≈ 51.7 m²
Price per sqft
From 2,693 AED
≈ €646
Annual charges (est.)557 sqft × 16 AED
8,912 AED
≈ €2,139 / yr
Payment summary
80%
During construction
1,200,000 AED
≈ €288,000
20%
Post-handover (20 months)
300,000 AED
≈ €72,000

Capital structure

Detailed payment plan

Reservation
5%
75,000 AED
€18,000
SPA signing
15%
225,000 AED
€54,000
During construction
↳ 5 installments of 10% (150,000 AED / €36,000) each
50%
750,000 AED
€180,000
On handover
10%
150,000 AED
€36,000
Post-handover (20 months)
↳ 20 monthly payments of 1% (15,000 AED / €3,600) · can be covered by tenant
20%
300,000 AED
€72,000
Total
100%
1,500,000 AED
€360,000

Operating cost analysis

Fixed annual charges

Total charges / yr1 AED ≈ €0.24 · $0.27
19,912 AED
≈ €4,779
Internet / Wifi
5,000 AED
≈ €1,200 / yr
Elec · Water · Gas
6,000 AED
≈ €1,440 / yr
Service charge
16 AED × 557 sqft
8,912 AED
≈ €2,139 / yr
Estimated monthly cost
≈ €398
1,659 AED / month
Important note

Fixed charges are deducted from gross income in the Airbnb rental profitability simulation.

Yield analysis

Airbnb simulation — Short-term rental

Conservative scenario

Occ. 80%€500 / night292 nights
Gross income / yr
608,334 AED
≈ €146,000
Management (15%)- €21,900
Annual fixed charges- €4,512
Installments (20% post-hand.)- €43,200
Net / yr (cashflow)
318,283 AED
≈ €76,388
Net yield
21.2 %

Optimistic scenario

Occ. 90%€1,000 / night328 nights
Gross income / yr
1,366,667 AED
≈ €328,000
Management (15%)- €49,200
Annual fixed charges- €4,512
Installments (20% post-hand.)- €43,200
Net / yr (cashflow)
962,867 AED
≈ €231,088
Net yield
64.2 %

The post-handover payment plan installments (€3,600/month) are covered by Airbnb income from the start of rental.

Appreciation potential

Projected capital gain at handover

Scenario +50%

On total price · 80% invested base

Estimated resale price2,250,000 AED
Gross gain
1,125,000 AED
≈ €270,000
Tax advantage (if resold before handover)

Savings on the 4% notary fees (DLD)

+ 60,000 AED (≈ €14,400) saved

ROI on 80% invested
93.8 %

Scenario +100%

On total price · 80% invested base

Estimated resale price3,000,000 AED
Gross gain
1,800,000 AED
≈ €432,000
Tax advantage (if resold before handover)

Savings on the 4% notary fees (DLD)

+ 60,000 AED (≈ €14,400) saved

ROI on 80% invested
150 %

Calculations based on 80% of the price (during construction). 20% post-handover covered by the new owner or tenant.

Performance analysis

Payback time & post-handover gains

Conservative scenario

Net monthly: €6,366 (26,524 AED)

Full payback time
3 years 9 months
During the 20 post-handover months:
Net income (20 months)+ €130,200
Installments to pay (20 months)- €72,000
Net gain (after installments)
€58,200
≈ 242,500 AED
Self-financing POSITIVE

Optimistic scenario

Net monthly: €19,257 (80,239 AED)

Full payback time
1 year 3 months
During the 20 post-handover months:
Net income (20 months)+ €388,020
Installments to pay (20 months)- €72,000
Net gain (after installments)
€316,020
≈ 1,316,750 AED
Self-financing EXCELLENT

Net gains are calculated after deducting the payment plan installments (€3,600/month × 20 months) from generated net rental income.

Simple visualization

Your investment over 5 years

In plain terms: how much your property can be worth in total each year, adding its value and the net rent collected. Tap a point to see the details.

Total value
Capital invested
TodayYr 1Yr 2Yr 3Yr 4Yr 50k600k1200k1800k2400k

After 5 years, your property is worth more AND has paid you rent — your starting capital has multiplied.

Exclusive offer

Benefits offered by Palm Signature

Complete furnishing

Furniture pack offered (with Palm Signature rental management)

Inspection & quality

Professional snagging offered by the agency

Reservation

Blocking deposit: 20,000 AED (≈ €4,800)

Premium included

Fitted kitchen + Smart home

Reserve your unit

Invest in Ice Beach by Major

Private beach, Wynn casino view and exceptional Airbnb yield on Al Marjan Island. Let's talk about your project.

Legal notices & disclaimers

Indicative nature of information

This presentation and all information it contains (figures, financial projections, rental yields, potential capital gains, plans, images) are provided strictly for indicative purposes and do not constitute a contractual offer, firm commitment or financial investment advice from PALM SIGNATURE or the developer. Visuals and plans are artistic representations subject to change.

Projections and returns

Profitability (ROI), rental income (Airbnb or long-term) and capital gain estimates are based on current market assumptions and occupancy scenarios. These results may vary significantly depending on multiple external factors: economic conditions, real estate market fluctuations, legislative changes, actual charge costs, effective occupancy rate and seasonality.

Limitation of liability

PALM SIGNATURE accepts no responsibility for the accuracy, completeness or relevance of the information provided, nor for any direct or indirect loss or damage resulting from the use of this information or decisions made based on it. The investor remains solely responsible for their investment decisions.

© 2026 PALM SIGNATURE REAL ESTATE LLC. All rights reserved. Confidential document for private use.

PALM SIGNATURE represents ALMAL in IbizaThe Unexpected Al Marjan Island — all through September

Official Partners

Official representative of these luxury brands.

Agency

Palmera Signature Real Estate LLC

RERA ORN #49920

Office

Binghatti Azure
Jumeirah Village Circle (JVC)
Dubai, United Arab Emirates

Dubai · Al Marjan Island · Bali

© 2026 Palmera Signature Real Estate LLC

Designed by BONJOURS

We are a real estate agency and not the property developer. All information is subject to change and is provided for informational purposes only.Our service is free of charge, as we are compensated by the developers.Rental yields, ROI and appreciation projections are indicative estimates based on historical market data and do not guarantee future performance.

Cookies

We use cookies to enhance your experience and deliver personalized ads. Learn more