'/%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-28a25d3d7 - Ibiza - SAMANA
Unit type:
Price:780000.0 AED
Area: 780.0 sqft (72.46 sqm)
Views:
Unit type:
Price:
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% · 42 469 USD
At reservation · April 2026
Paid to the date: 20% · 42 469 USD
Remaining due payment: 169 877 USD
2
1% · 2 123 USD
May 2026
Paid to the date: 21% · 44 593 USD
Remaining due payment: 167 753 USD
3
1% · 2 123 USD
June 2026
Paid to the date: 22% · 46 716 USD
Remaining due payment: 165 630 USD
4
1% · 2 123 USD
July 2026
Paid to the date: 23% · 48 840 USD
Remaining due payment: 163 506 USD
5
1% · 2 123 USD
August 2026
Paid to the date: 24% · 50 963 USD
Remaining due payment: 161 383 USD
6
1% · 2 123 USD
September 2026
Paid to the date: 25% · 53 087 USD
Remaining due payment: 159 260 USD
7
1% · 2 123 USD
October 2026
Paid to the date: 26% · 55 210 USD
Remaining due payment: 157 136 USD
8
1% · 2 123 USD
November 2026
Paid to the date: 27% · 57 333 USD
Remaining due payment: 155 013 USD
9
1% · 2 123 USD
December 2026
Paid to the date: 28% · 59 457 USD
Remaining due payment: 152 889 USD
10
1% · 2 123 USD
January 2027
Paid to the date: 29% · 61 580 USD
Remaining due payment: 150 766 USD
11
1% · 2 123 USD
February 2027
Paid to the date: 30% · 63 704 USD
Remaining due payment: 148 642 USD
Resale is available
12
10% · 21 235 USD
March 2027
Paid to the date: 40% · 84 938 USD
Remaining due payment: 127 408 USD
13
1% · 2 123 USD
April 2027
Paid to the date: 41% · 87 062 USD
Remaining due payment: 125 284 USD
14
1% · 2 123 USD
May 2027
Paid to the date: 42% · 89 185 USD
Remaining due payment: 123 161 USD
15
1% · 2 123 USD
June 2027
Paid to the date: 43% · 91 309 USD
Remaining due payment: 121 037 USD
16
1% · 2 123 USD
July 2027
Paid to the date: 44% · 93 432 USD
Remaining due payment: 118 914 USD
17
1% · 2 123 USD
August 2027
Paid to the date: 45% · 95 556 USD
Remaining due payment: 116 790 USD
18
5% · 10 617 USD
September 2027
Paid to the date: 50% · 106 173 USD
Remaining due payment: 106 173 USD
19
1% · 2 123 USD
October 2027
Paid to the date: 51% · 108 296 USD
Remaining due payment: 104 050 USD
20
1% · 2 123 USD
November 2027
Paid to the date: 52% · 110 420 USD
Remaining due payment: 101 926 USD
21
1% · 2 123 USD
December 2027
Paid to the date: 53% · 112 543 USD
Remaining due payment: 99 803 USD
22
1% · 2 123 USD
January 2028
Paid to the date: 54% · 114 667 USD
Remaining due payment: 97 679 USD
23
1% · 2 123 USD
February 2028
Paid to the date: 55% · 116 790 USD
Remaining due payment: 95 556 USD
24
1% · 2 123 USD
March 2028
Paid to the date: 56% · 118 914 USD
Remaining due payment: 93 432 USD
25
1% · 2 123 USD
April 2028
Paid to the date: 57% · 121 037 USD
Remaining due payment: 91 309 USD
26
1% · 2 123 USD
May 2028
Paid to the date: 58% · 123 161 USD
Remaining due payment: 89 185 USD
27
1% · 2 123 USD
June 2028
Paid to the date: 59% · 125 284 USD
Remaining due payment: 87 062 USD
28
1% · 2 123 USD
July 2028
Paid to the date: 60% · 127 408 USD
Remaining due payment: 84 938 USD
29
1% · 2 123 USD
August 2028
Paid to the date: 61% · 129 531 USD
Remaining due payment: 82 815 USD
30
1% · 2 123 USD
September 2028
Paid to the date: 62% · 131 655 USD
Remaining due payment: 80 691 USD
31
1% · 2 123 USD
October 2028
Paid to the date: 63% · 133 778 USD
Remaining due payment: 78 568 USD
32
1% · 2 123 USD
November 2028
Paid to the date: 64% · 135 901 USD
Remaining due payment: 76 445 USD
33
1% · 2 123 USD
December 2028
Paid to the date: 65% · 138 025 USD
Remaining due payment: 74 321 USD
34
1% · 2 123 USD
January 2029
Paid to the date: 66% · 140 148 USD
Remaining due payment: 72 198 USD
35
1% · 2 123 USD
February 2029
Paid to the date: 67% · 142 272 USD
Remaining due payment: 70 074 USD
36
1% · 2 123 USD
March 2029
Paid to the date: 68% · 144 395 USD
Remaining due payment: 67 951 USD
37
1% · 2 123 USD
April 2029
Paid to the date: 69% · 146 519 USD
Remaining due payment: 65 827 USD
38
1% · 2 123 USD
May 2029
Paid to the date: 70% · 148 642 USD
Remaining due payment: 63 704 USD
39
1% · 2 123 USD
June 2029
Paid to the date: 71% · 150 766 USD
Remaining due payment: 61 580 USD
40
1% · 2 123 USD
July 2029
Paid to the date: 72% · 152 889 USD
Remaining due payment: 59 457 USD
41
1% · 2 123 USD
August 2029
Paid to the date: 73% · 155 013 USD
Remaining due payment: 57 333 USD
42
1% · 2 123 USD
September 2029
Paid to the date: 74% · 157 136 USD
Remaining due payment: 55 210 USD
43
1% · 2 123 USD
October 2029
Paid to the date: 75% · 159 260 USD
Remaining due payment: 53 087 USD
44
1% · 2 123 USD
November 2029
Paid to the date: 76% · 161 383 USD
Remaining due payment: 50 963 USD
45
1% · 2 123 USD
December 2029
Paid to the date: 77% · 163 506 USD
Remaining due payment: 48 840 USD
46
0.5% · 1 062 USD
January 2030
Paid to the date: 77.5% · 164 568 USD
Remaining due payment: 47 778 USD
47
0.5% · 1 062 USD
February 2030
Paid to the date: 78% · 165 630 USD
Remaining due payment: 46 716 USD
48
0.5% · 1 062 USD
March 2030
Paid to the date: 78.5% · 166 692 USD
Remaining due payment: 45 654 USD
49
0.5% · 1 062 USD
April 2030
Paid to the date: 79% · 167 753 USD
Remaining due payment: 44 593 USD
50
0.5% · 1 062 USD
May 2030
Paid to the date: 79.5% · 168 815 USD
Remaining due payment: 43 531 USD
51
0.5% · 1 062 USD
June 2030
Paid to the date: 80% · 169 877 USD
Remaining due payment: 42 469 USD
52
0.5% · 1 062 USD
July 2030
Paid to the date: 80.5% · 170 939 USD
Remaining due payment: 41 407 USD
53
0.5% · 1 062 USD
August 2030
Paid to the date: 81% · 172 000 USD
Remaining due payment: 40 346 USD
54
0.5% · 1 062 USD
September 2030
Paid to the date: 81.5% · 173 062 USD
Remaining due payment: 39 284 USD
55
0.5% · 1 062 USD
October 2030
Paid to the date: 82% · 174 124 USD
Remaining due payment: 38 222 USD
56
0.5% · 1 062 USD
November 2030
Paid to the date: 82.5% · 175 185 USD
Remaining due payment: 37 161 USD
57
0.5% · 1 062 USD
December 2030
Paid to the date: 83% · 176 247 USD
Remaining due payment: 36 099 USD
58
0.5% · 1 062 USD
January 2031
Paid to the date: 83.5% · 177 309 USD
Remaining due payment: 35 037 USD
59
0.5% · 1 062 USD
February 2031
Paid to the date: 84% · 178 371 USD
Remaining due payment: 33 975 USD
60
0.5% · 1 062 USD
March 2031
Paid to the date: 84.5% · 179 432 USD
Remaining due payment: 32 914 USD
61
0.5% · 1 062 USD
April 2031
Paid to the date: 85% · 180 494 USD
Remaining due payment: 31 852 USD
62
0.5% · 1 062 USD
May 2031
Paid to the date: 85.5% · 181 556 USD
Remaining due payment: 30 790 USD
63
0.5% · 1 062 USD
June 2031
Paid to the date: 86% · 182 618 USD
Remaining due payment: 29 728 USD
64
0.5% · 1 062 USD
July 2031
Paid to the date: 86.5% · 183 679 USD
Remaining due payment: 28 667 USD
65
0.5% · 1 062 USD
August 2031
Paid to the date: 87% · 184 741 USD
Remaining due payment: 27 605 USD
66
0.5% · 1 062 USD
September 2031
Paid to the date: 87.5% · 185 803 USD
Remaining due payment: 26 543 USD
67
0.5% · 1 062 USD
October 2031
Paid to the date: 88% · 186 864 USD
Remaining due payment: 25 482 USD
68
0.5% · 1 062 USD
November 2031
Paid to the date: 88.5% · 187 926 USD
Remaining due payment: 24 420 USD
69
0.5% · 1 062 USD
December 2031
Paid to the date: 89% · 188 988 USD
Remaining due payment: 23 358 USD
70
0.5% · 1 062 USD
January 2032
Paid to the date: 89.5% · 190 050 USD
Remaining due payment: 22 296 USD
71
0.5% · 1 062 USD
February 2032
Paid to the date: 90% · 191 111 USD
Remaining due payment: 21 235 USD
72
0.5% · 1 062 USD
March 2032
Paid to the date: 90.5% · 192 173 USD
Remaining due payment: 20 173 USD
73
0.5% · 1 062 USD
April 2032
Paid to the date: 91% · 193 235 USD
Remaining due payment: 19 111 USD
74
0.5% · 1 062 USD
May 2032
Paid to the date: 91.5% · 194 297 USD
Remaining due payment: 18 049 USD
75
0.5% · 1 062 USD
June 2032
Paid to the date: 92% · 195 358 USD
Remaining due payment: 16 988 USD
76
0.5% · 1 062 USD
July 2032
Paid to the date: 92.5% · 196 420 USD
Remaining due payment: 15 926 USD
77
0.5% · 1 062 USD
August 2032
Paid to the date: 93% · 197 482 USD
Remaining due payment: 14 864 USD
78
0.5% · 1 062 USD
September 2032
Paid to the date: 93.5% · 198 544 USD
Remaining due payment: 13 803 USD
79
0.5% · 1 062 USD
October 2032
Paid to the date: 94% · 199 605 USD
Remaining due payment: 12 741 USD
80
0.5% · 1 062 USD
November 2032
Paid to the date: 94.5% · 200 667 USD
Remaining due payment: 11 679 USD
81
0.5% · 1 062 USD
December 2032
Paid to the date: 95% · 201 729 USD
Remaining due payment: 10 617 USD
82
0.5% · 1 062 USD
January 2033
Paid to the date: 95.5% · 202 790 USD
Remaining due payment: 9 556 USD
83
0.5% · 1 062 USD
February 2033
Paid to the date: 96% · 203 852 USD
Remaining due payment: 8 494 USD
84
0.5% · 1 062 USD
March 2033
Paid to the date: 96.5% · 204 914 USD
Remaining due payment: 7 432 USD
85
0.5% · 1 062 USD
April 2033
Paid to the date: 97% · 205 976 USD
Remaining due payment: 6 370 USD
86
0.5% · 1 062 USD
May 2033
Paid to the date: 97.5% · 207 037 USD
Remaining due payment: 5 309 USD
87
0.5% · 1 062 USD
June 2033
Paid to the date: 98% · 208 099 USD
Remaining due payment: 4 247 USD
88
0.5% · 1 062 USD
July 2033
Paid to the date: 98.5% · 209 161 USD
Remaining due payment: 3 185 USD
89
0.5% · 1 062 USD
August 2033
Paid to the date: 99% · 210 223 USD
Remaining due payment: 2 123 USD
90
0.5% · 1 062 USD
September 2033
Paid to the date: 99.5% · 211 284 USD
Remaining due payment: 1 062 USD
91
0.5% · 1 062 USD
October 2033
Paid to the date: 100% · 212 346 USD
Remaining due payment: 0.0000 USD