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

About

EX-0202d6ec6 - Ibiza - SAMANA

Unit type:
Price: 782001.0 AED
Area: 780.0 sqft (72.46 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 42 587 USD
At reservation · September 2025
Paid to the date: 20% · 42 587 USD
Remaining due payment: 170 347 USD
2
1% · 2 129 USD
October 2025
Paid to the date: 21% · 44 716 USD
Remaining due payment: 168 218 USD
3
1% · 2 129 USD
November 2025
Paid to the date: 22% · 46 845 USD
Remaining due payment: 166 089 USD
4
1% · 2 129 USD
December 2025
Paid to the date: 23% · 48 975 USD
Remaining due payment: 163 959 USD
5
1% · 2 129 USD
January 2026
Paid to the date: 24% · 51 104 USD
Remaining due payment: 161 830 USD
6
1% · 2 129 USD
February 2026
Paid to the date: 25% · 53 234 USD
Remaining due payment: 159 701 USD
7
1% · 2 129 USD
March 2026
Paid to the date: 26% · 55 363 USD
Remaining due payment: 157 571 USD
8
1% · 2 129 USD
April 2026
Paid to the date: 27% · 57 492 USD
Remaining due payment: 155 442 USD
9
1% · 2 129 USD
May 2026
Paid to the date: 28% · 59 622 USD
Remaining due payment: 153 312 USD
10
1% · 2 129 USD
June 2026
Paid to the date: 29% · 61 751 USD
Remaining due payment: 151 183 USD
11
1% · 2 129 USD
July 2026
Paid to the date: 30% · 63 880 USD
Remaining due payment: 149 054 USD
Resale is available
12
10% · 21 293 USD
August 2026
Paid to the date: 40% · 85 174 USD
Remaining due payment: 127 760 USD
13
1% · 2 129 USD
September 2026
Paid to the date: 41% · 87 303 USD
Remaining due payment: 125 631 USD
14
1% · 2 129 USD
October 2026
Paid to the date: 42% · 89 432 USD
Remaining due payment: 123 502 USD
15
1% · 2 129 USD
November 2026
Paid to the date: 43% · 91 562 USD
Remaining due payment: 121 372 USD
16
1% · 2 129 USD
December 2026
Paid to the date: 44% · 93 691 USD
Remaining due payment: 119 243 USD
17
1% · 2 129 USD
January 2027
Paid to the date: 45% · 95 820 USD
Remaining due payment: 117 114 USD
18
5% · 10 647 USD
February 2027
Paid to the date: 50% · 106 467 USD
Remaining due payment: 106 467 USD
19
1% · 2 129 USD
March 2027
Paid to the date: 51% · 108 596 USD
Remaining due payment: 104 338 USD
20
1% · 2 129 USD
April 2027
Paid to the date: 52% · 110 726 USD
Remaining due payment: 102 208 USD
21
1% · 2 129 USD
May 2027
Paid to the date: 53% · 112 855 USD
Remaining due payment: 100 079 USD
22
1% · 2 129 USD
June 2027
Paid to the date: 54% · 114 984 USD
Remaining due payment: 97 950 USD
23
1% · 2 129 USD
July 2027
Paid to the date: 55% · 117 114 USD
Remaining due payment: 95 820 USD
24
1% · 2 129 USD
August 2027
Paid to the date: 56% · 119 243 USD
Remaining due payment: 93 691 USD
25
1% · 2 129 USD
September 2027
Paid to the date: 57% · 121 372 USD
Remaining due payment: 91 562 USD
26
1% · 2 129 USD
October 2027
Paid to the date: 58% · 123 502 USD
Remaining due payment: 89 432 USD
27
1% · 2 129 USD
November 2027
Paid to the date: 59% · 125 631 USD
Remaining due payment: 87 303 USD
28
1% · 2 129 USD
December 2027
Paid to the date: 60% · 127 760 USD
Remaining due payment: 85 174 USD
29
1% · 2 129 USD
January 2028
Paid to the date: 61% · 129 890 USD
Remaining due payment: 83 044 USD
30
1% · 2 129 USD
February 2028
Paid to the date: 62% · 132 019 USD
Remaining due payment: 80 915 USD
31
1% · 2 129 USD
March 2028
Paid to the date: 63% · 134 148 USD
Remaining due payment: 78 786 USD
32
1% · 2 129 USD
April 2028
Paid to the date: 64% · 136 278 USD
Remaining due payment: 76 656 USD
33
1% · 2 129 USD
May 2028
Paid to the date: 65% · 138 407 USD
Remaining due payment: 74 527 USD
34
1% · 2 129 USD
June 2028
Paid to the date: 66% · 140 536 USD
Remaining due payment: 72 398 USD
35
1% · 2 129 USD
July 2028
Paid to the date: 67% · 142 666 USD
Remaining due payment: 70 268 USD
36
1% · 2 129 USD
August 2028
Paid to the date: 68% · 144 795 USD
Remaining due payment: 68 139 USD
37
1% · 2 129 USD
September 2028
Paid to the date: 69% · 146 924 USD
Remaining due payment: 66 010 USD
38
1% · 2 129 USD
October 2028
Paid to the date: 70% · 149 054 USD
Remaining due payment: 63 880 USD
39
1% · 2 129 USD
November 2028
Paid to the date: 71% · 151 183 USD
Remaining due payment: 61 751 USD
40
1% · 2 129 USD
December 2028
Paid to the date: 72% · 153 312 USD
Remaining due payment: 59 622 USD
41
1% · 2 129 USD
January 2029
Paid to the date: 73% · 155 442 USD
Remaining due payment: 57 492 USD
42
1% · 2 129 USD
February 2029
Paid to the date: 74% · 157 571 USD
Remaining due payment: 55 363 USD
43
1% · 2 129 USD
March 2029
Paid to the date: 75% · 159 701 USD
Remaining due payment: 53 234 USD
44
1% · 2 129 USD
April 2029
Paid to the date: 76% · 161 830 USD
Remaining due payment: 51 104 USD
45
1% · 2 129 USD
May 2029
Paid to the date: 77% · 163 959 USD
Remaining due payment: 48 975 USD
46
0.5% · 1 065 USD
June 2029
Paid to the date: 77.5% · 165 024 USD
Remaining due payment: 47 910 USD
47
0.5% · 1 065 USD
July 2029
Paid to the date: 78% · 166 089 USD
Remaining due payment: 46 845 USD
48
0.5% · 1 065 USD
August 2029
Paid to the date: 78.5% · 167 153 USD
Remaining due payment: 45 781 USD
49
0.5% · 1 065 USD
September 2029
Paid to the date: 79% · 168 218 USD
Remaining due payment: 44 716 USD
50
0.5% · 1 065 USD
October 2029
Paid to the date: 79.5% · 169 283 USD
Remaining due payment: 43 651 USD
51
0.5% · 1 065 USD
November 2029
Paid to the date: 80% · 170 347 USD
Remaining due payment: 42 587 USD
52
0.5% · 1 065 USD
December 2029
Paid to the date: 80.5% · 171 412 USD
Remaining due payment: 41 522 USD
53
0.5% · 1 065 USD
January 2030
Paid to the date: 81% · 172 477 USD
Remaining due payment: 40 457 USD
54
0.5% · 1 065 USD
February 2030
Paid to the date: 81.5% · 173 541 USD
Remaining due payment: 39 393 USD
55
0.5% · 1 065 USD
March 2030
Paid to the date: 82% · 174 606 USD
Remaining due payment: 38 328 USD
56
0.5% · 1 065 USD
April 2030
Paid to the date: 82.5% · 175 671 USD
Remaining due payment: 37 263 USD
57
0.5% · 1 065 USD
May 2030
Paid to the date: 83% · 176 735 USD
Remaining due payment: 36 199 USD
58
0.5% · 1 065 USD
June 2030
Paid to the date: 83.5% · 177 800 USD
Remaining due payment: 35 134 USD
59
0.5% · 1 065 USD
July 2030
Paid to the date: 84% · 178 865 USD
Remaining due payment: 34 069 USD
60
0.5% · 1 065 USD
August 2030
Paid to the date: 84.5% · 179 929 USD
Remaining due payment: 33 005 USD
61
0.5% · 1 065 USD
September 2030
Paid to the date: 85% · 180 994 USD
Remaining due payment: 31 940 USD
62
0.5% · 1 065 USD
October 2030
Paid to the date: 85.5% · 182 059 USD
Remaining due payment: 30 875 USD
63
0.5% · 1 065 USD
November 2030
Paid to the date: 86% · 183 123 USD
Remaining due payment: 29 811 USD
64
0.5% · 1 065 USD
December 2030
Paid to the date: 86.5% · 184 188 USD
Remaining due payment: 28 746 USD
65
0.5% · 1 065 USD
January 2031
Paid to the date: 87% · 185 253 USD
Remaining due payment: 27 681 USD
66
0.5% · 1 065 USD
February 2031
Paid to the date: 87.5% · 186 317 USD
Remaining due payment: 26 617 USD
67
0.5% · 1 065 USD
March 2031
Paid to the date: 88% · 187 382 USD
Remaining due payment: 25 552 USD
68
0.5% · 1 065 USD
April 2031
Paid to the date: 88.5% · 188 447 USD
Remaining due payment: 24 487 USD
69
0.5% · 1 065 USD
May 2031
Paid to the date: 89% · 189 511 USD
Remaining due payment: 23 423 USD
70
0.5% · 1 065 USD
June 2031
Paid to the date: 89.5% · 190 576 USD
Remaining due payment: 22 358 USD
71
0.5% · 1 065 USD
July 2031
Paid to the date: 90% · 191 641 USD
Remaining due payment: 21 293 USD
72
0.5% · 1 065 USD
August 2031
Paid to the date: 90.5% · 192 705 USD
Remaining due payment: 20 229 USD
73
0.5% · 1 065 USD
September 2031
Paid to the date: 91% · 193 770 USD
Remaining due payment: 19 164 USD
74
0.5% · 1 065 USD
October 2031
Paid to the date: 91.5% · 194 835 USD
Remaining due payment: 18 099 USD
75
0.5% · 1 065 USD
November 2031
Paid to the date: 92% · 195 899 USD
Remaining due payment: 17 035 USD
76
0.5% · 1 065 USD
December 2031
Paid to the date: 92.5% · 196 964 USD
Remaining due payment: 15 970 USD
77
0.5% · 1 065 USD
January 2032
Paid to the date: 93% · 198 029 USD
Remaining due payment: 14 905 USD
78
0.5% · 1 065 USD
February 2032
Paid to the date: 93.5% · 199 093 USD
Remaining due payment: 13 841 USD
79
0.5% · 1 065 USD
March 2032
Paid to the date: 94% · 200 158 USD
Remaining due payment: 12 776 USD
80
0.5% · 1 065 USD
April 2032
Paid to the date: 94.5% · 201 223 USD
Remaining due payment: 11 711 USD
81
0.5% · 1 065 USD
May 2032
Paid to the date: 95% · 202 287 USD
Remaining due payment: 10 647 USD
82
0.5% · 1 065 USD
June 2032
Paid to the date: 95.5% · 203 352 USD
Remaining due payment: 9 582 USD
83
0.5% · 1 065 USD
July 2032
Paid to the date: 96% · 204 417 USD
Remaining due payment: 8 517 USD
84
0.5% · 1 065 USD
August 2032
Paid to the date: 96.5% · 205 481 USD
Remaining due payment: 7 453 USD
85
0.5% · 1 065 USD
September 2032
Paid to the date: 97% · 206 546 USD
Remaining due payment: 6 388 USD
86
0.5% · 1 065 USD
October 2032
Paid to the date: 97.5% · 207 611 USD
Remaining due payment: 5 323 USD
87
0.5% · 1 065 USD
November 2032
Paid to the date: 98% · 208 675 USD
Remaining due payment: 4 259 USD
88
0.5% · 1 065 USD
December 2032
Paid to the date: 98.5% · 209 740 USD
Remaining due payment: 3 194 USD
89
0.5% · 1 065 USD
January 2033
Paid to the date: 99% · 210 805 USD
Remaining due payment: 2 129 USD
90
0.5% · 1 065 USD
February 2033
Paid to the date: 99.5% · 211 869 USD
Remaining due payment: 1 065 USD
91
0.5% · 1 065 USD
March 2033
Paid to the date: 100% · 212 934 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