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

About

EX-225293e50 - Ibiza - SAMANA

Unit type:
Price: 793000.0 AED
Area: 590.0 sqft (54.81 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 43 186 USD
At reservation · September 2025
Paid to the date: 20% · 43 186 USD
Remaining due payment: 172 743 USD
2
1% · 2 159 USD
October 2025
Paid to the date: 21% · 45 345 USD
Remaining due payment: 170 584 USD
3
1% · 2 159 USD
November 2025
Paid to the date: 22% · 47 504 USD
Remaining due payment: 168 425 USD
4
1% · 2 159 USD
December 2025
Paid to the date: 23% · 49 664 USD
Remaining due payment: 166 265 USD
5
1% · 2 159 USD
January 2026
Paid to the date: 24% · 51 823 USD
Remaining due payment: 164 106 USD
6
1% · 2 159 USD
February 2026
Paid to the date: 25% · 53 982 USD
Remaining due payment: 161 947 USD
7
1% · 2 159 USD
March 2026
Paid to the date: 26% · 56 142 USD
Remaining due payment: 159 787 USD
8
1% · 2 159 USD
April 2026
Paid to the date: 27% · 58 301 USD
Remaining due payment: 157 628 USD
9
1% · 2 159 USD
May 2026
Paid to the date: 28% · 60 460 USD
Remaining due payment: 155 469 USD
10
1% · 2 159 USD
June 2026
Paid to the date: 29% · 62 619 USD
Remaining due payment: 153 310 USD
11
1% · 2 159 USD
July 2026
Paid to the date: 30% · 64 779 USD
Remaining due payment: 151 150 USD
Resale is available
12
10% · 21 593 USD
August 2026
Paid to the date: 40% · 86 372 USD
Remaining due payment: 129 557 USD
13
1% · 2 159 USD
September 2026
Paid to the date: 41% · 88 531 USD
Remaining due payment: 127 398 USD
14
1% · 2 159 USD
October 2026
Paid to the date: 42% · 90 690 USD
Remaining due payment: 125 239 USD
15
1% · 2 159 USD
November 2026
Paid to the date: 43% · 92 849 USD
Remaining due payment: 123 080 USD
16
1% · 2 159 USD
December 2026
Paid to the date: 44% · 95 009 USD
Remaining due payment: 120 920 USD
17
1% · 2 159 USD
January 2027
Paid to the date: 45% · 97 168 USD
Remaining due payment: 118 761 USD
18
5% · 10 796 USD
February 2027
Paid to the date: 50% · 107 964 USD
Remaining due payment: 107 964 USD
19
1% · 2 159 USD
March 2027
Paid to the date: 51% · 110 124 USD
Remaining due payment: 105 805 USD
20
1% · 2 159 USD
April 2027
Paid to the date: 52% · 112 283 USD
Remaining due payment: 103 646 USD
21
1% · 2 159 USD
May 2027
Paid to the date: 53% · 114 442 USD
Remaining due payment: 101 487 USD
22
1% · 2 159 USD
June 2027
Paid to the date: 54% · 116 602 USD
Remaining due payment: 99 327 USD
23
1% · 2 159 USD
July 2027
Paid to the date: 55% · 118 761 USD
Remaining due payment: 97 168 USD
24
1% · 2 159 USD
August 2027
Paid to the date: 56% · 120 920 USD
Remaining due payment: 95 009 USD
25
1% · 2 159 USD
September 2027
Paid to the date: 57% · 123 080 USD
Remaining due payment: 92 849 USD
26
1% · 2 159 USD
October 2027
Paid to the date: 58% · 125 239 USD
Remaining due payment: 90 690 USD
27
1% · 2 159 USD
November 2027
Paid to the date: 59% · 127 398 USD
Remaining due payment: 88 531 USD
28
1% · 2 159 USD
December 2027
Paid to the date: 60% · 129 557 USD
Remaining due payment: 86 372 USD
29
1% · 2 159 USD
January 2028
Paid to the date: 61% · 131 717 USD
Remaining due payment: 84 212 USD
30
1% · 2 159 USD
February 2028
Paid to the date: 62% · 133 876 USD
Remaining due payment: 82 053 USD
31
1% · 2 159 USD
March 2028
Paid to the date: 63% · 136 035 USD
Remaining due payment: 79 894 USD
32
1% · 2 159 USD
April 2028
Paid to the date: 64% · 138 195 USD
Remaining due payment: 77 734 USD
33
1% · 2 159 USD
May 2028
Paid to the date: 65% · 140 354 USD
Remaining due payment: 75 575 USD
34
1% · 2 159 USD
June 2028
Paid to the date: 66% · 142 513 USD
Remaining due payment: 73 416 USD
35
1% · 2 159 USD
July 2028
Paid to the date: 67% · 144 672 USD
Remaining due payment: 71 257 USD
36
1% · 2 159 USD
August 2028
Paid to the date: 68% · 146 832 USD
Remaining due payment: 69 097 USD
37
1% · 2 159 USD
September 2028
Paid to the date: 69% · 148 991 USD
Remaining due payment: 66 938 USD
38
1% · 2 159 USD
October 2028
Paid to the date: 70% · 151 150 USD
Remaining due payment: 64 779 USD
39
1% · 2 159 USD
November 2028
Paid to the date: 71% · 153 310 USD
Remaining due payment: 62 619 USD
40
1% · 2 159 USD
December 2028
Paid to the date: 72% · 155 469 USD
Remaining due payment: 60 460 USD
41
1% · 2 159 USD
January 2029
Paid to the date: 73% · 157 628 USD
Remaining due payment: 58 301 USD
42
1% · 2 159 USD
February 2029
Paid to the date: 74% · 159 787 USD
Remaining due payment: 56 142 USD
43
1% · 2 159 USD
March 2029
Paid to the date: 75% · 161 947 USD
Remaining due payment: 53 982 USD
44
1% · 2 159 USD
April 2029
Paid to the date: 76% · 164 106 USD
Remaining due payment: 51 823 USD
45
1% · 2 159 USD
May 2029
Paid to the date: 77% · 166 265 USD
Remaining due payment: 49 664 USD
46
0.5% · 1 080 USD
June 2029
Paid to the date: 77.5% · 167 345 USD
Remaining due payment: 48 584 USD
47
0.5% · 1 080 USD
July 2029
Paid to the date: 78% · 168 425 USD
Remaining due payment: 47 504 USD
48
0.5% · 1 080 USD
August 2029
Paid to the date: 78.5% · 169 504 USD
Remaining due payment: 46 425 USD
49
0.5% · 1 080 USD
September 2029
Paid to the date: 79% · 170 584 USD
Remaining due payment: 45 345 USD
50
0.5% · 1 080 USD
October 2029
Paid to the date: 79.5% · 171 664 USD
Remaining due payment: 44 265 USD
51
0.5% · 1 080 USD
November 2029
Paid to the date: 80% · 172 743 USD
Remaining due payment: 43 186 USD
52
0.5% · 1 080 USD
December 2029
Paid to the date: 80.5% · 173 823 USD
Remaining due payment: 42 106 USD
53
0.5% · 1 080 USD
January 2030
Paid to the date: 81% · 174 902 USD
Remaining due payment: 41 027 USD
54
0.5% · 1 080 USD
February 2030
Paid to the date: 81.5% · 175 982 USD
Remaining due payment: 39 947 USD
55
0.5% · 1 080 USD
March 2030
Paid to the date: 82% · 177 062 USD
Remaining due payment: 38 867 USD
56
0.5% · 1 080 USD
April 2030
Paid to the date: 82.5% · 178 141 USD
Remaining due payment: 37 788 USD
57
0.5% · 1 080 USD
May 2030
Paid to the date: 83% · 179 221 USD
Remaining due payment: 36 708 USD
58
0.5% · 1 080 USD
June 2030
Paid to the date: 83.5% · 180 301 USD
Remaining due payment: 35 628 USD
59
0.5% · 1 080 USD
July 2030
Paid to the date: 84% · 181 380 USD
Remaining due payment: 34 549 USD
60
0.5% · 1 080 USD
August 2030
Paid to the date: 84.5% · 182 460 USD
Remaining due payment: 33 469 USD
61
0.5% · 1 080 USD
September 2030
Paid to the date: 85% · 183 540 USD
Remaining due payment: 32 389 USD
62
0.5% · 1 080 USD
October 2030
Paid to the date: 85.5% · 184 619 USD
Remaining due payment: 31 310 USD
63
0.5% · 1 080 USD
November 2030
Paid to the date: 86% · 185 699 USD
Remaining due payment: 30 230 USD
64
0.5% · 1 080 USD
December 2030
Paid to the date: 86.5% · 186 779 USD
Remaining due payment: 29 150 USD
65
0.5% · 1 080 USD
January 2031
Paid to the date: 87% · 187 858 USD
Remaining due payment: 28 071 USD
66
0.5% · 1 080 USD
February 2031
Paid to the date: 87.5% · 188 938 USD
Remaining due payment: 26 991 USD
67
0.5% · 1 080 USD
March 2031
Paid to the date: 88% · 190 017 USD
Remaining due payment: 25 911 USD
68
0.5% · 1 080 USD
April 2031
Paid to the date: 88.5% · 191 097 USD
Remaining due payment: 24 832 USD
69
0.5% · 1 080 USD
May 2031
Paid to the date: 89% · 192 177 USD
Remaining due payment: 23 752 USD
70
0.5% · 1 080 USD
June 2031
Paid to the date: 89.5% · 193 256 USD
Remaining due payment: 22 673 USD
71
0.5% · 1 080 USD
July 2031
Paid to the date: 90% · 194 336 USD
Remaining due payment: 21 593 USD
72
0.5% · 1 080 USD
August 2031
Paid to the date: 90.5% · 195 416 USD
Remaining due payment: 20 513 USD
73
0.5% · 1 080 USD
September 2031
Paid to the date: 91% · 196 495 USD
Remaining due payment: 19 434 USD
74
0.5% · 1 080 USD
October 2031
Paid to the date: 91.5% · 197 575 USD
Remaining due payment: 18 354 USD
75
0.5% · 1 080 USD
November 2031
Paid to the date: 92% · 198 655 USD
Remaining due payment: 17 274 USD
76
0.5% · 1 080 USD
December 2031
Paid to the date: 92.5% · 199 734 USD
Remaining due payment: 16 195 USD
77
0.5% · 1 080 USD
January 2032
Paid to the date: 93% · 200 814 USD
Remaining due payment: 15 115 USD
78
0.5% · 1 080 USD
February 2032
Paid to the date: 93.5% · 201 894 USD
Remaining due payment: 14 035 USD
79
0.5% · 1 080 USD
March 2032
Paid to the date: 94% · 202 973 USD
Remaining due payment: 12 956 USD
80
0.5% · 1 080 USD
April 2032
Paid to the date: 94.5% · 204 053 USD
Remaining due payment: 11 876 USD
81
0.5% · 1 080 USD
May 2032
Paid to the date: 95% · 205 133 USD
Remaining due payment: 10 796 USD
82
0.5% · 1 080 USD
June 2032
Paid to the date: 95.5% · 206 212 USD
Remaining due payment: 9 717 USD
83
0.5% · 1 080 USD
July 2032
Paid to the date: 96% · 207 292 USD
Remaining due payment: 8 637 USD
84
0.5% · 1 080 USD
August 2032
Paid to the date: 96.5% · 208 371 USD
Remaining due payment: 7 558 USD
85
0.5% · 1 080 USD
September 2032
Paid to the date: 97% · 209 451 USD
Remaining due payment: 6 478 USD
86
0.5% · 1 080 USD
October 2032
Paid to the date: 97.5% · 210 531 USD
Remaining due payment: 5 398 USD
87
0.5% · 1 080 USD
November 2032
Paid to the date: 98% · 211 610 USD
Remaining due payment: 4 319 USD
88
0.5% · 1 080 USD
December 2032
Paid to the date: 98.5% · 212 690 USD
Remaining due payment: 3 239 USD
89
0.5% · 1 080 USD
January 2033
Paid to the date: 99% · 213 770 USD
Remaining due payment: 2 159 USD
90
0.5% · 1 080 USD
February 2033
Paid to the date: 99.5% · 214 849 USD
Remaining due payment: 1 080 USD
91
0.5% · 1 080 USD
March 2033
Paid to the date: 100% · 215 929 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