Contact via WhatsApp

About

EX-30609859f - Ibiza - SAMANA

Unit type:
Price: 619999.0 AED
Area: 860.0 sqft (79.9 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 33 760 USD
At reservation · September 2025
Paid to the date: 20% · 33 760 USD
Remaining due payment: 135 038 USD
2
1% · 1 688 USD
October 2025
Paid to the date: 21% · 35 448 USD
Remaining due payment: 133 350 USD
3
1% · 1 688 USD
November 2025
Paid to the date: 22% · 37 136 USD
Remaining due payment: 131 662 USD
4
1% · 1 688 USD
December 2025
Paid to the date: 23% · 38 823 USD
Remaining due payment: 129 974 USD
5
1% · 1 688 USD
January 2026
Paid to the date: 24% · 40 511 USD
Remaining due payment: 128 286 USD
6
1% · 1 688 USD
March 2026
Paid to the date: 25% · 42 199 USD
Remaining due payment: 126 598 USD
7
1% · 1 688 USD
March 2026
Paid to the date: 26% · 43 887 USD
Remaining due payment: 124 910 USD
8
1% · 1 688 USD
April 2026
Paid to the date: 27% · 45 575 USD
Remaining due payment: 123 222 USD
9
1% · 1 688 USD
May 2026
Paid to the date: 28% · 47 263 USD
Remaining due payment: 121 534 USD
10
1% · 1 688 USD
June 2026
Paid to the date: 29% · 48 951 USD
Remaining due payment: 119 846 USD
11
1% · 1 688 USD
July 2026
Paid to the date: 30% · 50 639 USD
Remaining due payment: 118 158 USD
Resale is available
12
10% · 16 880 USD
August 2026
Paid to the date: 40% · 67 519 USD
Remaining due payment: 101 279 USD
13
1% · 1 688 USD
September 2026
Paid to the date: 41% · 69 207 USD
Remaining due payment: 99 591 USD
14
1% · 1 688 USD
October 2026
Paid to the date: 42% · 70 895 USD
Remaining due payment: 97 903 USD
15
1% · 1 688 USD
November 2026
Paid to the date: 43% · 72 583 USD
Remaining due payment: 96 215 USD
16
1% · 1 688 USD
December 2026
Paid to the date: 44% · 74 271 USD
Remaining due payment: 94 527 USD
17
1% · 1 688 USD
January 2027
Paid to the date: 45% · 75 959 USD
Remaining due payment: 92 839 USD
18
5% · 8 440 USD
March 2027
Paid to the date: 50% · 84 399 USD
Remaining due payment: 84 399 USD
19
1% · 1 688 USD
March 2027
Paid to the date: 51% · 86 087 USD
Remaining due payment: 82 711 USD
20
1% · 1 688 USD
April 2027
Paid to the date: 52% · 87 775 USD
Remaining due payment: 81 023 USD
21
1% · 1 688 USD
May 2027
Paid to the date: 53% · 89 463 USD
Remaining due payment: 79 335 USD
22
1% · 1 688 USD
June 2027
Paid to the date: 54% · 91 151 USD
Remaining due payment: 77 647 USD
23
1% · 1 688 USD
July 2027
Paid to the date: 55% · 92 839 USD
Remaining due payment: 75 959 USD
24
1% · 1 688 USD
August 2027
Paid to the date: 56% · 94 527 USD
Remaining due payment: 74 271 USD
25
1% · 1 688 USD
September 2027
Paid to the date: 57% · 96 215 USD
Remaining due payment: 72 583 USD
26
1% · 1 688 USD
October 2027
Paid to the date: 58% · 97 903 USD
Remaining due payment: 70 895 USD
27
1% · 1 688 USD
November 2027
Paid to the date: 59% · 99 591 USD
Remaining due payment: 69 207 USD
28
1% · 1 688 USD
December 2027
Paid to the date: 60% · 101 279 USD
Remaining due payment: 67 519 USD
29
1% · 1 688 USD
January 2028
Paid to the date: 61% · 102 967 USD
Remaining due payment: 65 831 USD
30
1% · 1 688 USD
March 2028
Paid to the date: 62% · 104 655 USD
Remaining due payment: 64 143 USD
31
1% · 1 688 USD
March 2028
Paid to the date: 63% · 106 343 USD
Remaining due payment: 62 455 USD
32
1% · 1 688 USD
April 2028
Paid to the date: 64% · 108 031 USD
Remaining due payment: 60 767 USD
33
1% · 1 688 USD
May 2028
Paid to the date: 65% · 109 719 USD
Remaining due payment: 59 079 USD
34
1% · 1 688 USD
June 2028
Paid to the date: 66% · 111 407 USD
Remaining due payment: 57 391 USD
35
1% · 1 688 USD
July 2028
Paid to the date: 67% · 113 094 USD
Remaining due payment: 55 703 USD
36
1% · 1 688 USD
August 2028
Paid to the date: 68% · 114 782 USD
Remaining due payment: 54 015 USD
37
1% · 1 688 USD
September 2028
Paid to the date: 69% · 116 470 USD
Remaining due payment: 52 327 USD
38
1% · 1 688 USD
October 2028
Paid to the date: 70% · 118 158 USD
Remaining due payment: 50 639 USD
39
1% · 1 688 USD
November 2028
Paid to the date: 71% · 119 846 USD
Remaining due payment: 48 951 USD
40
1% · 1 688 USD
December 2028
Paid to the date: 72% · 121 534 USD
Remaining due payment: 47 263 USD
41
1% · 1 688 USD
January 2029
Paid to the date: 73% · 123 222 USD
Remaining due payment: 45 575 USD
42
1% · 1 688 USD
March 2029
Paid to the date: 74% · 124 910 USD
Remaining due payment: 43 887 USD
43
1% · 1 688 USD
March 2029
Paid to the date: 75% · 126 598 USD
Remaining due payment: 42 199 USD
44
1% · 1 688 USD
April 2029
Paid to the date: 76% · 128 286 USD
Remaining due payment: 40 511 USD
45
1% · 1 688 USD
May 2029
Paid to the date: 77% · 129 974 USD
Remaining due payment: 38 823 USD
46
0.5% · 844 USD
June 2029
Paid to the date: 77.5% · 130 818 USD
Remaining due payment: 37 979 USD
47
0.5% · 844 USD
July 2029
Paid to the date: 78% · 131 662 USD
Remaining due payment: 37 136 USD
48
0.5% · 844 USD
August 2029
Paid to the date: 78.5% · 132 506 USD
Remaining due payment: 36 292 USD
49
0.5% · 844 USD
September 2029
Paid to the date: 79% · 133 350 USD
Remaining due payment: 35 448 USD
50
0.5% · 844 USD
October 2029
Paid to the date: 79.5% · 134 194 USD
Remaining due payment: 34 604 USD
51
0.5% · 844 USD
November 2029
Paid to the date: 80% · 135 038 USD
Remaining due payment: 33 760 USD
52
0.5% · 844 USD
December 2029
Paid to the date: 80.5% · 135 882 USD
Remaining due payment: 32 916 USD
53
0.5% · 844 USD
January 2030
Paid to the date: 81% · 136 726 USD
Remaining due payment: 32 072 USD
54
0.5% · 844 USD
March 2030
Paid to the date: 81.5% · 137 570 USD
Remaining due payment: 31 228 USD
55
0.5% · 844 USD
March 2030
Paid to the date: 82% · 138 414 USD
Remaining due payment: 30 384 USD
56
0.5% · 844 USD
April 2030
Paid to the date: 82.5% · 139 258 USD
Remaining due payment: 29 540 USD
57
0.5% · 844 USD
May 2030
Paid to the date: 83% · 140 102 USD
Remaining due payment: 28 696 USD
58
0.5% · 844 USD
June 2030
Paid to the date: 83.5% · 140 946 USD
Remaining due payment: 27 852 USD
59
0.5% · 844 USD
July 2030
Paid to the date: 84% · 141 790 USD
Remaining due payment: 27 008 USD
60
0.5% · 844 USD
August 2030
Paid to the date: 84.5% · 142 634 USD
Remaining due payment: 26 164 USD
61
0.5% · 844 USD
September 2030
Paid to the date: 85% · 143 478 USD
Remaining due payment: 25 320 USD
62
0.5% · 844 USD
October 2030
Paid to the date: 85.5% · 144 322 USD
Remaining due payment: 24 476 USD
63
0.5% · 844 USD
November 2030
Paid to the date: 86% · 145 166 USD
Remaining due payment: 23 632 USD
64
0.5% · 844 USD
December 2030
Paid to the date: 86.5% · 146 010 USD
Remaining due payment: 22 788 USD
65
0.5% · 844 USD
January 2031
Paid to the date: 87% · 146 854 USD
Remaining due payment: 21 944 USD
66
0.5% · 844 USD
March 2031
Paid to the date: 87.5% · 147 698 USD
Remaining due payment: 21 100 USD
67
0.5% · 844 USD
March 2031
Paid to the date: 88% · 148 542 USD
Remaining due payment: 20 256 USD
68
0.5% · 844 USD
April 2031
Paid to the date: 88.5% · 149 386 USD
Remaining due payment: 19 412 USD
69
0.5% · 844 USD
May 2031
Paid to the date: 89% · 150 230 USD
Remaining due payment: 18 568 USD
70
0.5% · 844 USD
June 2031
Paid to the date: 89.5% · 151 074 USD
Remaining due payment: 17 724 USD
71
0.5% · 844 USD
July 2031
Paid to the date: 90% · 151 918 USD
Remaining due payment: 16 880 USD
72
0.5% · 844 USD
August 2031
Paid to the date: 90.5% · 152 762 USD
Remaining due payment: 16 036 USD
73
0.5% · 844 USD
September 2031
Paid to the date: 91% · 153 606 USD
Remaining due payment: 15 192 USD
74
0.5% · 844 USD
October 2031
Paid to the date: 91.5% · 154 450 USD
Remaining due payment: 14 348 USD
75
0.5% · 844 USD
November 2031
Paid to the date: 92% · 155 294 USD
Remaining due payment: 13 504 USD
76
0.5% · 844 USD
December 2031
Paid to the date: 92.5% · 156 138 USD
Remaining due payment: 12 660 USD
77
0.5% · 844 USD
January 2032
Paid to the date: 93% · 156 982 USD
Remaining due payment: 11 816 USD
78
0.5% · 844 USD
March 2032
Paid to the date: 93.5% · 157 826 USD
Remaining due payment: 10 972 USD
79
0.5% · 844 USD
March 2032
Paid to the date: 94% · 158 670 USD
Remaining due payment: 10 128 USD
80
0.5% · 844 USD
April 2032
Paid to the date: 94.5% · 159 514 USD
Remaining due payment: 9 284 USD
81
0.5% · 844 USD
May 2032
Paid to the date: 95% · 160 358 USD
Remaining due payment: 8 440 USD
82
0.5% · 844 USD
June 2032
Paid to the date: 95.5% · 161 202 USD
Remaining due payment: 7 596 USD
83
0.5% · 844 USD
July 2032
Paid to the date: 96% · 162 046 USD
Remaining due payment: 6 752 USD
84
0.5% · 844 USD
August 2032
Paid to the date: 96.5% · 162 890 USD
Remaining due payment: 5 908 USD
85
0.5% · 844 USD
September 2032
Paid to the date: 97% · 163 734 USD
Remaining due payment: 5 064 USD
86
0.5% · 844 USD
October 2032
Paid to the date: 97.5% · 164 578 USD
Remaining due payment: 4 220 USD
87
0.5% · 844 USD
November 2032
Paid to the date: 98% · 165 422 USD
Remaining due payment: 3 376 USD
88
0.5% · 844 USD
December 2032
Paid to the date: 98.5% · 166 266 USD
Remaining due payment: 2 532 USD
89
0.5% · 844 USD
January 2033
Paid to the date: 99% · 167 110 USD
Remaining due payment: 1 688 USD
90
0.5% · 844 USD
March 2033
Paid to the date: 99.5% · 167 954 USD
Remaining due payment: 844 USD
91
0.5% · 844 USD
March 2033
Paid to the date: 100% · 168 798 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