'/%3e%3cdefs%3e%3clinearGradient%20id='paint0_linear_134_3888'%20x1='12.1383'%20y1='1.44026'%20x2='12.2639'%20y2='21.9497'%20gradientUnits='userSpaceOnUse'%3e%3cstop%20stop-color='%2357D163'/%3e%3cstop%20offset='1'%20stop-color='%2323B33A'/%3e%3c/linearGradient%3e%3c/defs%3e%3c/svg%3e)
Contact via WhatsApp
About
EX-27614662b - Ibiza - SAMANA
Unit type:
Price:640000.0 AED
Area: 458.0 sqft (42.55 sqm)
Views:
Unit type:
Price:
Area: 458.0 sqft (42.55 sqm)
Views:
Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
20% · 34 847 USD
At reservation · April 2026
Paid to the date: 20% · 34 847 USD
Remaining due payment: 139 386 USD
2
1% · 1 742 USD
May 2026
Paid to the date: 21% · 36 589 USD
Remaining due payment: 137 644 USD
3
1% · 1 742 USD
June 2026
Paid to the date: 22% · 38 331 USD
Remaining due payment: 135 901 USD
4
1% · 1 742 USD
July 2026
Paid to the date: 23% · 40 074 USD
Remaining due payment: 134 159 USD
5
1% · 1 742 USD
August 2026
Paid to the date: 24% · 41 816 USD
Remaining due payment: 132 417 USD
6
1% · 1 742 USD
September 2026
Paid to the date: 25% · 43 558 USD
Remaining due payment: 130 674 USD
7
1% · 1 742 USD
October 2026
Paid to the date: 26% · 45 300 USD
Remaining due payment: 128 932 USD
8
1% · 1 742 USD
November 2026
Paid to the date: 27% · 47 043 USD
Remaining due payment: 127 190 USD
9
1% · 1 742 USD
December 2026
Paid to the date: 28% · 48 785 USD
Remaining due payment: 125 447 USD
10
1% · 1 742 USD
January 2027
Paid to the date: 29% · 50 527 USD
Remaining due payment: 123 705 USD
11
1% · 1 742 USD
February 2027
Paid to the date: 30% · 52 270 USD
Remaining due payment: 121 963 USD
Resale is available
12
10% · 17 423 USD
March 2027
Paid to the date: 40% · 69 693 USD
Remaining due payment: 104 540 USD
13
1% · 1 742 USD
April 2027
Paid to the date: 41% · 71 435 USD
Remaining due payment: 102 797 USD
14
1% · 1 742 USD
May 2027
Paid to the date: 42% · 73 178 USD
Remaining due payment: 101 055 USD
15
1% · 1 742 USD
June 2027
Paid to the date: 43% · 74 920 USD
Remaining due payment: 99 313 USD
16
1% · 1 742 USD
July 2027
Paid to the date: 44% · 76 662 USD
Remaining due payment: 97 570 USD
17
1% · 1 742 USD
August 2027
Paid to the date: 45% · 78 405 USD
Remaining due payment: 95 828 USD
18
5% · 8 712 USD
September 2027
Paid to the date: 50% · 87 116 USD
Remaining due payment: 87 116 USD
19
1% · 1 742 USD
October 2027
Paid to the date: 51% · 88 859 USD
Remaining due payment: 85 374 USD
20
1% · 1 742 USD
November 2027
Paid to the date: 52% · 90 601 USD
Remaining due payment: 83 632 USD
21
1% · 1 742 USD
December 2027
Paid to the date: 53% · 92 343 USD
Remaining due payment: 81 889 USD
22
1% · 1 742 USD
January 2028
Paid to the date: 54% · 94 086 USD
Remaining due payment: 80 147 USD
23
1% · 1 742 USD
February 2028
Paid to the date: 55% · 95 828 USD
Remaining due payment: 78 405 USD
24
1% · 1 742 USD
March 2028
Paid to the date: 56% · 97 570 USD
Remaining due payment: 76 662 USD
25
1% · 1 742 USD
April 2028
Paid to the date: 57% · 99 313 USD
Remaining due payment: 74 920 USD
26
1% · 1 742 USD
May 2028
Paid to the date: 58% · 101 055 USD
Remaining due payment: 73 178 USD
27
1% · 1 742 USD
June 2028
Paid to the date: 59% · 102 797 USD
Remaining due payment: 71 435 USD
28
1% · 1 742 USD
July 2028
Paid to the date: 60% · 104 540 USD
Remaining due payment: 69 693 USD
29
1% · 1 742 USD
August 2028
Paid to the date: 61% · 106 282 USD
Remaining due payment: 67 951 USD
30
1% · 1 742 USD
September 2028
Paid to the date: 62% · 108 024 USD
Remaining due payment: 66 208 USD
31
1% · 1 742 USD
October 2028
Paid to the date: 63% · 109 767 USD
Remaining due payment: 64 466 USD
32
1% · 1 742 USD
November 2028
Paid to the date: 64% · 111 509 USD
Remaining due payment: 62 724 USD
33
1% · 1 742 USD
December 2028
Paid to the date: 65% · 113 251 USD
Remaining due payment: 60 981 USD
34
1% · 1 742 USD
January 2029
Paid to the date: 66% · 114 994 USD
Remaining due payment: 59 239 USD
35
1% · 1 742 USD
February 2029
Paid to the date: 67% · 116 736 USD
Remaining due payment: 57 497 USD
36
1% · 1 742 USD
March 2029
Paid to the date: 68% · 118 478 USD
Remaining due payment: 55 754 USD
37
1% · 1 742 USD
April 2029
Paid to the date: 69% · 120 221 USD
Remaining due payment: 54 012 USD
38
1% · 1 742 USD
May 2029
Paid to the date: 70% · 121 963 USD
Remaining due payment: 52 270 USD
39
1% · 1 742 USD
June 2029
Paid to the date: 71% · 123 705 USD
Remaining due payment: 50 527 USD
40
1% · 1 742 USD
July 2029
Paid to the date: 72% · 125 447 USD
Remaining due payment: 48 785 USD
41
1% · 1 742 USD
August 2029
Paid to the date: 73% · 127 190 USD
Remaining due payment: 47 043 USD
42
1% · 1 742 USD
September 2029
Paid to the date: 74% · 128 932 USD
Remaining due payment: 45 300 USD
43
1% · 1 742 USD
October 2029
Paid to the date: 75% · 130 674 USD
Remaining due payment: 43 558 USD
44
1% · 1 742 USD
November 2029
Paid to the date: 76% · 132 417 USD
Remaining due payment: 41 816 USD
45
1% · 1 742 USD
December 2029
Paid to the date: 77% · 134 159 USD
Remaining due payment: 40 074 USD
46
0.5% · 871 USD
January 2030
Paid to the date: 77.5% · 135 030 USD
Remaining due payment: 39 202 USD
47
0.5% · 871 USD
February 2030
Paid to the date: 78% · 135 901 USD
Remaining due payment: 38 331 USD
48
0.5% · 871 USD
March 2030
Paid to the date: 78.5% · 136 773 USD
Remaining due payment: 37 460 USD
49
0.5% · 871 USD
April 2030
Paid to the date: 79% · 137 644 USD
Remaining due payment: 36 589 USD
50
0.5% · 871 USD
May 2030
Paid to the date: 79.5% · 138 515 USD
Remaining due payment: 35 718 USD
51
0.5% · 871 USD
June 2030
Paid to the date: 80% · 139 386 USD
Remaining due payment: 34 847 USD
52
0.5% · 871 USD
July 2030
Paid to the date: 80.5% · 140 257 USD
Remaining due payment: 33 975 USD
53
0.5% · 871 USD
August 2030
Paid to the date: 81% · 141 128 USD
Remaining due payment: 33 104 USD
54
0.5% · 871 USD
September 2030
Paid to the date: 81.5% · 142 000 USD
Remaining due payment: 32 233 USD
55
0.5% · 871 USD
October 2030
Paid to the date: 82% · 142 871 USD
Remaining due payment: 31 362 USD
56
0.5% · 871 USD
November 2030
Paid to the date: 82.5% · 143 742 USD
Remaining due payment: 30 491 USD
57
0.5% · 871 USD
December 2030
Paid to the date: 83% · 144 613 USD
Remaining due payment: 29 620 USD
58
0.5% · 871 USD
January 2031
Paid to the date: 83.5% · 145 484 USD
Remaining due payment: 28 748 USD
59
0.5% · 871 USD
February 2031
Paid to the date: 84% · 146 355 USD
Remaining due payment: 27 877 USD
60
0.5% · 871 USD
March 2031
Paid to the date: 84.5% · 147 227 USD
Remaining due payment: 27 006 USD
61
0.5% · 871 USD
April 2031
Paid to the date: 85% · 148 098 USD
Remaining due payment: 26 135 USD
62
0.5% · 871 USD
May 2031
Paid to the date: 85.5% · 148 969 USD
Remaining due payment: 25 264 USD
63
0.5% · 871 USD
June 2031
Paid to the date: 86% · 149 840 USD
Remaining due payment: 24 393 USD
64
0.5% · 871 USD
July 2031
Paid to the date: 86.5% · 150 711 USD
Remaining due payment: 23 521 USD
65
0.5% · 871 USD
August 2031
Paid to the date: 87% · 151 582 USD
Remaining due payment: 22 650 USD
66
0.5% · 871 USD
September 2031
Paid to the date: 87.5% · 152 454 USD
Remaining due payment: 21 779 USD
67
0.5% · 871 USD
October 2031
Paid to the date: 88% · 153 325 USD
Remaining due payment: 20 908 USD
68
0.5% · 871 USD
November 2031
Paid to the date: 88.5% · 154 196 USD
Remaining due payment: 20 037 USD
69
0.5% · 871 USD
December 2031
Paid to the date: 89% · 155 067 USD
Remaining due payment: 19 166 USD
70
0.5% · 871 USD
January 2032
Paid to the date: 89.5% · 155 938 USD
Remaining due payment: 18 294 USD
71
0.5% · 871 USD
February 2032
Paid to the date: 90% · 156 809 USD
Remaining due payment: 17 423 USD
72
0.5% · 871 USD
March 2032
Paid to the date: 90.5% · 157 681 USD
Remaining due payment: 16 552 USD
73
0.5% · 871 USD
April 2032
Paid to the date: 91% · 158 552 USD
Remaining due payment: 15 681 USD
74
0.5% · 871 USD
May 2032
Paid to the date: 91.5% · 159 423 USD
Remaining due payment: 14 810 USD
75
0.5% · 871 USD
June 2032
Paid to the date: 92% · 160 294 USD
Remaining due payment: 13 939 USD
76
0.5% · 871 USD
July 2032
Paid to the date: 92.5% · 161 165 USD
Remaining due payment: 13 067 USD
77
0.5% · 871 USD
August 2032
Paid to the date: 93% · 162 036 USD
Remaining due payment: 12 196 USD
78
0.5% · 871 USD
September 2032
Paid to the date: 93.5% · 162 908 USD
Remaining due payment: 11 325 USD
79
0.5% · 871 USD
October 2032
Paid to the date: 94% · 163 779 USD
Remaining due payment: 10 454 USD
80
0.5% · 871 USD
November 2032
Paid to the date: 94.5% · 164 650 USD
Remaining due payment: 9 583 USD
81
0.5% · 871 USD
December 2032
Paid to the date: 95% · 165 521 USD
Remaining due payment: 8 712 USD
82
0.5% · 871 USD
January 2033
Paid to the date: 95.5% · 166 392 USD
Remaining due payment: 7 840 USD
83
0.5% · 871 USD
February 2033
Paid to the date: 96% · 167 263 USD
Remaining due payment: 6 969 USD
84
0.5% · 871 USD
March 2033
Paid to the date: 96.5% · 168 134 USD
Remaining due payment: 6 098 USD
85
0.5% · 871 USD
April 2033
Paid to the date: 97% · 169 006 USD
Remaining due payment: 5 227 USD
86
0.5% · 871 USD
May 2033
Paid to the date: 97.5% · 169 877 USD
Remaining due payment: 4 356 USD
87
0.5% · 871 USD
June 2033
Paid to the date: 98% · 170 748 USD
Remaining due payment: 3 485 USD
88
0.5% · 871 USD
July 2033
Paid to the date: 98.5% · 171 619 USD
Remaining due payment: 2 613 USD
89
0.5% · 871 USD
August 2033
Paid to the date: 99% · 172 490 USD
Remaining due payment: 1 742 USD
90
0.5% · 871 USD
September 2033
Paid to the date: 99.5% · 173 361 USD
Remaining due payment: 871 USD
91
0.5% · 871 USD
October 2033
Paid to the date: 100% · 174 233 USD
Remaining due payment: 0.0000 USD