ES
SAMAY WASI
WASI HOME & PROPERTY ECOSYSTEM

Owner Simulator · Holiday Homes

See how much your unit can generate as a holiday home with SAMAY WASI, compared with annual rental. You receive 80% of the net income and keep 30 nights a year for personal use.

Your unit details

JBR: REAL prices observed on Airbnb/Booking (26 Jul 2026), net of platform fees (~15%). Other areas: under review. Minimum ≈ −12 occupancy points; High ≈ +10.
Premium rates require superior furnishing. If your unit does not have it, ARAN WASI furnishes it (one-time cost).
What your unit would earn on a traditional annual lease. Adjust it if you have a concrete offer.
DEWA, chiller, internet and consumables. Deducted before the split. Typical: ≈ 1,000/month.
Villas or units with private pool only. Deducted from gross income. Typical: 600–900/month.
Enter the real area from the title deed of YOUR unit. The grey number is only a typical suggestion.
Enter the real rate of YOUR building (every building charges differently). DLD reference: JBR ≈ 15–22 · Marina 20–30 · JVC 12–18 · villas much less. Total = sqft × rate; deducted in both scenarios.

1 · Your unit's income by season

SeasonNightly rateOccupancyMonthly incomeSeason income

2 · Your annual settlement (80/20 contract)

Annual income collected (net of platforms)
(−) Unit utilities
Net Property Income (NPI)
You receive (80% of NPI)
SAMAY WASI (20% of NPI)
Your final net for the year
Cleaning between stays is covered by SAMAY WASI. SAMAY WASI keeps the unit's DET permit active. No hidden charges: if a month has no income, there is no management fee. Settlement and payment within the first 15 days of each month.

3 · Compared with annual rent

Your annual net (holiday home)
Your net with annual rent
Difference in your favor
Holiday home advantage
Personal use
30 nights/year