Contact via WhatsApp
Find any City, Neighbourhood or Project
🇬🇧enUSDsqft
🇬🇧 EN, USD
User settings
City, Neighbourhood or Project

About

1811 - Ibiza - SAMANA

Unit type: Studio + Pool | 0
Price: 871111.11 AED
Area: 458.11 sqft (42.56 sqm)
Floor № 18
Views: Community View
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 47 440 USD
At reservation · September 2025
Paid to the date: 20% · 47 440 USD
Remaining due payment: 189 759 USD
2
1% · 2 372 USD
October 2025
Paid to the date: 21% · 49 812 USD
Remaining due payment: 187 387 USD
3
1% · 2 372 USD
November 2025
Paid to the date: 22% · 52 184 USD
Remaining due payment: 185 015 USD
4
1% · 2 372 USD
December 2025
Paid to the date: 23% · 54 556 USD
Remaining due payment: 182 643 USD
5
1% · 2 372 USD
January 2026
Paid to the date: 24% · 56 928 USD
Remaining due payment: 180 271 USD
6
1% · 2 372 USD
February 2026
Paid to the date: 25% · 59 300 USD
Remaining due payment: 177 899 USD
7
1% · 2 372 USD
March 2026
Paid to the date: 26% · 61 672 USD
Remaining due payment: 175 527 USD
8
1% · 2 372 USD
April 2026
Paid to the date: 27% · 64 044 USD
Remaining due payment: 173 155 USD
9
1% · 2 372 USD
May 2026
Paid to the date: 28% · 66 415 USD
Remaining due payment: 170 783 USD
10
1% · 2 372 USD
June 2026
Paid to the date: 29% · 68 787 USD
Remaining due payment: 168 411 USD
11
1% · 2 372 USD
July 2026
Paid to the date: 30% · 71 159 USD
Remaining due payment: 166 039 USD
Resale is available
12
10% · 23 720 USD
August 2026
Paid to the date: 40% · 94 879 USD
Remaining due payment: 142 319 USD
13
1% · 2 372 USD
September 2026
Paid to the date: 41% · 97 251 USD
Remaining due payment: 139 947 USD
14
1% · 2 372 USD
October 2026
Paid to the date: 42% · 99 623 USD
Remaining due payment: 137 575 USD
15
1% · 2 372 USD
November 2026
Paid to the date: 43% · 101 995 USD
Remaining due payment: 135 203 USD
16
1% · 2 372 USD
December 2026
Paid to the date: 44% · 104 367 USD
Remaining due payment: 132 831 USD
17
1% · 2 372 USD
January 2027
Paid to the date: 45% · 106 739 USD
Remaining due payment: 130 459 USD
18
5% · 11 860 USD
February 2027
Paid to the date: 50% · 118 599 USD
Remaining due payment: 118 599 USD
19
1% · 2 372 USD
March 2027
Paid to the date: 51% · 120 971 USD
Remaining due payment: 116 227 USD
20
1% · 2 372 USD
April 2027
Paid to the date: 52% · 123 343 USD
Remaining due payment: 113 855 USD
21
1% · 2 372 USD
May 2027
Paid to the date: 53% · 125 715 USD
Remaining due payment: 111 483 USD
22
1% · 2 372 USD
June 2027
Paid to the date: 54% · 128 087 USD
Remaining due payment: 109 111 USD
23
1% · 2 372 USD
July 2027
Paid to the date: 55% · 130 459 USD
Remaining due payment: 106 739 USD
24
1% · 2 372 USD
August 2027
Paid to the date: 56% · 132 831 USD
Remaining due payment: 104 367 USD
25
1% · 2 372 USD
September 2027
Paid to the date: 57% · 135 203 USD
Remaining due payment: 101 995 USD
26
1% · 2 372 USD
October 2027
Paid to the date: 58% · 137 575 USD
Remaining due payment: 99 623 USD
27
1% · 2 372 USD
November 2027
Paid to the date: 59% · 139 947 USD
Remaining due payment: 97 251 USD
28
1% · 2 372 USD
December 2027
Paid to the date: 60% · 142 319 USD
Remaining due payment: 94 879 USD
29
1% · 2 372 USD
January 2028
Paid to the date: 61% · 144 691 USD
Remaining due payment: 92 507 USD
30
1% · 2 372 USD
February 2028
Paid to the date: 62% · 147 063 USD
Remaining due payment: 90 135 USD
31
1% · 2 372 USD
March 2028
Paid to the date: 63% · 149 435 USD
Remaining due payment: 87 763 USD
32
1% · 2 372 USD
April 2028
Paid to the date: 64% · 151 807 USD
Remaining due payment: 85 391 USD
33
1% · 2 372 USD
May 2028
Paid to the date: 65% · 154 179 USD
Remaining due payment: 83 019 USD
34
1% · 2 372 USD
June 2028
Paid to the date: 66% · 156 551 USD
Remaining due payment: 80 647 USD
35
1% · 2 372 USD
July 2028
Paid to the date: 67% · 158 923 USD
Remaining due payment: 78 275 USD
36
1% · 2 372 USD
August 2028
Paid to the date: 68% · 161 295 USD
Remaining due payment: 75 903 USD
37
1% · 2 372 USD
September 2028
Paid to the date: 69% · 163 667 USD
Remaining due payment: 73 531 USD
38
1% · 2 372 USD
October 2028
Paid to the date: 70% · 166 039 USD
Remaining due payment: 71 159 USD
39
1% · 2 372 USD
November 2028
Paid to the date: 71% · 168 411 USD
Remaining due payment: 68 787 USD
40
1% · 2 372 USD
December 2028
Paid to the date: 72% · 170 783 USD
Remaining due payment: 66 415 USD
41
1% · 2 372 USD
January 2029
Paid to the date: 73% · 173 155 USD
Remaining due payment: 64 044 USD
42
1% · 2 372 USD
February 2029
Paid to the date: 74% · 175 527 USD
Remaining due payment: 61 672 USD
43
1% · 2 372 USD
March 2029
Paid to the date: 75% · 177 899 USD
Remaining due payment: 59 300 USD
44
1% · 2 372 USD
April 2029
Paid to the date: 76% · 180 271 USD
Remaining due payment: 56 928 USD
45
1% · 2 372 USD
May 2029
Paid to the date: 77% · 182 643 USD
Remaining due payment: 54 556 USD
46
0.5% · 1 186 USD
June 2029
Paid to the date: 77.5% · 183 829 USD
Remaining due payment: 53 370 USD
47
0.5% · 1 186 USD
July 2029
Paid to the date: 78% · 185 015 USD
Remaining due payment: 52 184 USD
48
0.5% · 1 186 USD
August 2029
Paid to the date: 78.5% · 186 201 USD
Remaining due payment: 50 998 USD
49
0.5% · 1 186 USD
September 2029
Paid to the date: 79% · 187 387 USD
Remaining due payment: 49 812 USD
50
0.5% · 1 186 USD
October 2029
Paid to the date: 79.5% · 188 573 USD
Remaining due payment: 48 626 USD
51
0.5% · 1 186 USD
November 2029
Paid to the date: 80% · 189 759 USD
Remaining due payment: 47 440 USD
52
0.5% · 1 186 USD
December 2029
Paid to the date: 80.5% · 190 945 USD
Remaining due payment: 46 254 USD
53
0.5% · 1 186 USD
January 2030
Paid to the date: 81% · 192 130 USD
Remaining due payment: 45 068 USD
54
0.5% · 1 186 USD
February 2030
Paid to the date: 81.5% · 193 316 USD
Remaining due payment: 43 882 USD
55
0.5% · 1 186 USD
March 2030
Paid to the date: 82% · 194 502 USD
Remaining due payment: 42 696 USD
56
0.5% · 1 186 USD
April 2030
Paid to the date: 82.5% · 195 688 USD
Remaining due payment: 41 510 USD
57
0.5% · 1 186 USD
May 2030
Paid to the date: 83% · 196 874 USD
Remaining due payment: 40 324 USD
58
0.5% · 1 186 USD
June 2030
Paid to the date: 83.5% · 198 060 USD
Remaining due payment: 39 138 USD
59
0.5% · 1 186 USD
July 2030
Paid to the date: 84% · 199 246 USD
Remaining due payment: 37 952 USD
60
0.5% · 1 186 USD
August 2030
Paid to the date: 84.5% · 200 432 USD
Remaining due payment: 36 766 USD
61
0.5% · 1 186 USD
September 2030
Paid to the date: 85% · 201 618 USD
Remaining due payment: 35 580 USD
62
0.5% · 1 186 USD
October 2030
Paid to the date: 85.5% · 202 804 USD
Remaining due payment: 34 394 USD
63
0.5% · 1 186 USD
November 2030
Paid to the date: 86% · 203 990 USD
Remaining due payment: 33 208 USD
64
0.5% · 1 186 USD
December 2030
Paid to the date: 86.5% · 205 176 USD
Remaining due payment: 32 022 USD
65
0.5% · 1 186 USD
January 2031
Paid to the date: 87% · 206 362 USD
Remaining due payment: 30 836 USD
66
0.5% · 1 186 USD
February 2031
Paid to the date: 87.5% · 207 548 USD
Remaining due payment: 29 650 USD
67
0.5% · 1 186 USD
March 2031
Paid to the date: 88% · 208 734 USD
Remaining due payment: 28 464 USD
68
0.5% · 1 186 USD
April 2031
Paid to the date: 88.5% · 209 920 USD
Remaining due payment: 27 278 USD
69
0.5% · 1 186 USD
May 2031
Paid to the date: 89% · 211 106 USD
Remaining due payment: 26 092 USD
70
0.5% · 1 186 USD
June 2031
Paid to the date: 89.5% · 212 292 USD
Remaining due payment: 24 906 USD
71
0.5% · 1 186 USD
July 2031
Paid to the date: 90% · 213 478 USD
Remaining due payment: 23 720 USD
72
0.5% · 1 186 USD
August 2031
Paid to the date: 90.5% · 214 664 USD
Remaining due payment: 22 534 USD
73
0.5% · 1 186 USD
September 2031
Paid to the date: 91% · 215 850 USD
Remaining due payment: 21 348 USD
74
0.5% · 1 186 USD
October 2031
Paid to the date: 91.5% · 217 036 USD
Remaining due payment: 20 162 USD
75
0.5% · 1 186 USD
November 2031
Paid to the date: 92% · 218 222 USD
Remaining due payment: 18 976 USD
76
0.5% · 1 186 USD
December 2031
Paid to the date: 92.5% · 219 408 USD
Remaining due payment: 17 790 USD
77
0.5% · 1 186 USD
January 2032
Paid to the date: 93% · 220 594 USD
Remaining due payment: 16 604 USD
78
0.5% · 1 186 USD
February 2032
Paid to the date: 93.5% · 221 780 USD
Remaining due payment: 15 418 USD
79
0.5% · 1 186 USD
March 2032
Paid to the date: 94% · 222 966 USD
Remaining due payment: 14 232 USD
80
0.5% · 1 186 USD
April 2032
Paid to the date: 94.5% · 224 152 USD
Remaining due payment: 13 046 USD
81
0.5% · 1 186 USD
May 2032
Paid to the date: 95% · 225 338 USD
Remaining due payment: 11 860 USD
82
0.5% · 1 186 USD
June 2032
Paid to the date: 95.5% · 226 524 USD
Remaining due payment: 10 674 USD
83
0.5% · 1 186 USD
July 2032
Paid to the date: 96% · 227 710 USD
Remaining due payment: 9 488 USD
84
0.5% · 1 186 USD
August 2032
Paid to the date: 96.5% · 228 896 USD
Remaining due payment: 8 302 USD
85
0.5% · 1 186 USD
September 2032
Paid to the date: 97% · 230 082 USD
Remaining due payment: 7 116 USD
86
0.5% · 1 186 USD
October 2032
Paid to the date: 97.5% · 231 268 USD
Remaining due payment: 5 930 USD
87
0.5% · 1 186 USD
November 2032
Paid to the date: 98% · 232 454 USD
Remaining due payment: 4 744 USD
88
0.5% · 1 186 USD
December 2032
Paid to the date: 98.5% · 233 640 USD
Remaining due payment: 3 558 USD
89
0.5% · 1 186 USD
January 2033
Paid to the date: 99% · 234 826 USD
Remaining due payment: 2 372 USD
90
0.5% · 1 186 USD
February 2033
Paid to the date: 99.5% · 236 012 USD
Remaining due payment: 1 186 USD
91
0.5% · 1 186 USD
March 2033
Paid to the date: 100% · 237 198 USD
Remaining due payment: 0.0000 USD

The information provided on this website is for informational purposes only. None of the content should be considered as investment advice or recommendations. Investing in real estate and other financial assets involves risks, and all investment decisions should be based on your own careful consideration and consultation with qualified professionals.

The administration of this website is not responsible for any losses or damages incurred as a result of using the information provided on the site. We recommend conducting your own research and analyzing the risks associated with any investment decisions. Past performance and results are not indicative of future outcomes. Investment results may vary based on individual circumstances, including financial situation and risk tolerance.

Any mention of specific investments or strategies is for illustrative and discussion purposes only and does not constitute a recommendation or endorsement. Such mentions do not necessarily reflect the views of the website administration.

We strongly advise consulting with a financial advisor or legal counsel before making any investment decisions. You are solely responsible for your investment actions and the risks associated with them.

By using this website, you agree that the website administration is not liable for any direct or indirect losses or damages resulting from the use of the information provided on the site.

Please exercise caution and care when making investment decisions.

Terms of Use