'/%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-354dfedd5 - Ibiza - SAMANA
Unit type:
Price:621500.0 AED
Area: 467.0 sqft (43.39 sqm)
Views:
Unit type:
Price:
Area: 467.0 sqft (43.39 sqm)
Views:
Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
20% · 33 846 USD
At reservation · September 2025
Paid to the date: 20% · 33 846 USD
Remaining due payment: 135 384 USD
2
1% · 1 692 USD
October 2025
Paid to the date: 21% · 35 538 USD
Remaining due payment: 133 692 USD
3
1% · 1 692 USD
November 2025
Paid to the date: 22% · 37 231 USD
Remaining due payment: 132 000 USD
4
1% · 1 692 USD
December 2025
Paid to the date: 23% · 38 923 USD
Remaining due payment: 130 308 USD
5
1% · 1 692 USD
January 2026
Paid to the date: 24% · 40 615 USD
Remaining due payment: 128 615 USD
6
1% · 1 692 USD
March 2026
Paid to the date: 25% · 42 308 USD
Remaining due payment: 126 923 USD
7
1% · 1 692 USD
March 2026
Paid to the date: 26% · 44 000 USD
Remaining due payment: 125 231 USD
8
1% · 1 692 USD
April 2026
Paid to the date: 27% · 45 692 USD
Remaining due payment: 123 538 USD
9
1% · 1 692 USD
May 2026
Paid to the date: 28% · 47 385 USD
Remaining due payment: 121 846 USD
10
1% · 1 692 USD
June 2026
Paid to the date: 29% · 49 077 USD
Remaining due payment: 120 154 USD
11
1% · 1 692 USD
July 2026
Paid to the date: 30% · 50 769 USD
Remaining due payment: 118 461 USD
Resale is available
12
10% · 16 923 USD
August 2026
Paid to the date: 40% · 67 692 USD
Remaining due payment: 101 538 USD
13
1% · 1 692 USD
September 2026
Paid to the date: 41% · 69 385 USD
Remaining due payment: 99 846 USD
14
1% · 1 692 USD
October 2026
Paid to the date: 42% · 71 077 USD
Remaining due payment: 98 154 USD
15
1% · 1 692 USD
November 2026
Paid to the date: 43% · 72 769 USD
Remaining due payment: 96 461 USD
16
1% · 1 692 USD
December 2026
Paid to the date: 44% · 74 461 USD
Remaining due payment: 94 769 USD
17
1% · 1 692 USD
January 2027
Paid to the date: 45% · 76 154 USD
Remaining due payment: 93 077 USD
18
5% · 8 462 USD
March 2027
Paid to the date: 50% · 84 615 USD
Remaining due payment: 84 615 USD
19
1% · 1 692 USD
March 2027
Paid to the date: 51% · 86 308 USD
Remaining due payment: 82 923 USD
20
1% · 1 692 USD
April 2027
Paid to the date: 52% · 88 000 USD
Remaining due payment: 81 231 USD
21
1% · 1 692 USD
May 2027
Paid to the date: 53% · 89 692 USD
Remaining due payment: 79 538 USD
22
1% · 1 692 USD
June 2027
Paid to the date: 54% · 91 385 USD
Remaining due payment: 77 846 USD
23
1% · 1 692 USD
July 2027
Paid to the date: 55% · 93 077 USD
Remaining due payment: 76 154 USD
24
1% · 1 692 USD
August 2027
Paid to the date: 56% · 94 769 USD
Remaining due payment: 74 461 USD
25
1% · 1 692 USD
September 2027
Paid to the date: 57% · 96 461 USD
Remaining due payment: 72 769 USD
26
1% · 1 692 USD
October 2027
Paid to the date: 58% · 98 154 USD
Remaining due payment: 71 077 USD
27
1% · 1 692 USD
November 2027
Paid to the date: 59% · 99 846 USD
Remaining due payment: 69 385 USD
28
1% · 1 692 USD
December 2027
Paid to the date: 60% · 101 538 USD
Remaining due payment: 67 692 USD
29
1% · 1 692 USD
January 2028
Paid to the date: 61% · 103 231 USD
Remaining due payment: 66 000 USD
30
1% · 1 692 USD
February 2028
Paid to the date: 62% · 104 923 USD
Remaining due payment: 64 308 USD
31
1% · 1 692 USD
March 2028
Paid to the date: 63% · 106 615 USD
Remaining due payment: 62 615 USD
32
1% · 1 692 USD
April 2028
Paid to the date: 64% · 108 308 USD
Remaining due payment: 60 923 USD
33
1% · 1 692 USD
May 2028
Paid to the date: 65% · 110 000 USD
Remaining due payment: 59 231 USD
34
1% · 1 692 USD
June 2028
Paid to the date: 66% · 111 692 USD
Remaining due payment: 57 538 USD
35
1% · 1 692 USD
July 2028
Paid to the date: 67% · 113 384 USD
Remaining due payment: 55 846 USD
36
1% · 1 692 USD
August 2028
Paid to the date: 68% · 115 077 USD
Remaining due payment: 54 154 USD
37
1% · 1 692 USD
September 2028
Paid to the date: 69% · 116 769 USD
Remaining due payment: 52 461 USD
38
1% · 1 692 USD
October 2028
Paid to the date: 70% · 118 461 USD
Remaining due payment: 50 769 USD
39
1% · 1 692 USD
November 2028
Paid to the date: 71% · 120 154 USD
Remaining due payment: 49 077 USD
40
1% · 1 692 USD
December 2028
Paid to the date: 72% · 121 846 USD
Remaining due payment: 47 385 USD
41
1% · 1 692 USD
January 2029
Paid to the date: 73% · 123 538 USD
Remaining due payment: 45 692 USD
42
1% · 1 692 USD
March 2029
Paid to the date: 74% · 125 231 USD
Remaining due payment: 44 000 USD
43
1% · 1 692 USD
March 2029
Paid to the date: 75% · 126 923 USD
Remaining due payment: 42 308 USD
44
1% · 1 692 USD
April 2029
Paid to the date: 76% · 128 615 USD
Remaining due payment: 40 615 USD
45
1% · 1 692 USD
May 2029
Paid to the date: 77% · 130 308 USD
Remaining due payment: 38 923 USD
46
0.5% · 846 USD
June 2029
Paid to the date: 77.5% · 131 154 USD
Remaining due payment: 38 077 USD
47
0.5% · 846 USD
July 2029
Paid to the date: 78% · 132 000 USD
Remaining due payment: 37 231 USD
48
0.5% · 846 USD
August 2029
Paid to the date: 78.5% · 132 846 USD
Remaining due payment: 36 385 USD
49
0.5% · 846 USD
September 2029
Paid to the date: 79% · 133 692 USD
Remaining due payment: 35 538 USD
50
0.5% · 846 USD
October 2029
Paid to the date: 79.5% · 134 538 USD
Remaining due payment: 34 692 USD
51
0.5% · 846 USD
November 2029
Paid to the date: 80% · 135 384 USD
Remaining due payment: 33 846 USD
52
0.5% · 846 USD
December 2029
Paid to the date: 80.5% · 136 231 USD
Remaining due payment: 33 000 USD
53
0.5% · 846 USD
January 2030
Paid to the date: 81% · 137 077 USD
Remaining due payment: 32 154 USD
54
0.5% · 846 USD
March 2030
Paid to the date: 81.5% · 137 923 USD
Remaining due payment: 31 308 USD
55
0.5% · 846 USD
March 2030
Paid to the date: 82% · 138 769 USD
Remaining due payment: 30 462 USD
56
0.5% · 846 USD
April 2030
Paid to the date: 82.5% · 139 615 USD
Remaining due payment: 29 615 USD
57
0.5% · 846 USD
May 2030
Paid to the date: 83% · 140 461 USD
Remaining due payment: 28 769 USD
58
0.5% · 846 USD
June 2030
Paid to the date: 83.5% · 141 308 USD
Remaining due payment: 27 923 USD
59
0.5% · 846 USD
July 2030
Paid to the date: 84% · 142 154 USD
Remaining due payment: 27 077 USD
60
0.5% · 846 USD
August 2030
Paid to the date: 84.5% · 143 000 USD
Remaining due payment: 26 231 USD
61
0.5% · 846 USD
September 2030
Paid to the date: 85% · 143 846 USD
Remaining due payment: 25 385 USD
62
0.5% · 846 USD
October 2030
Paid to the date: 85.5% · 144 692 USD
Remaining due payment: 24 538 USD
63
0.5% · 846 USD
November 2030
Paid to the date: 86% · 145 538 USD
Remaining due payment: 23 692 USD
64
0.5% · 846 USD
December 2030
Paid to the date: 86.5% · 146 384 USD
Remaining due payment: 22 846 USD
65
0.5% · 846 USD
January 2031
Paid to the date: 87% · 147 231 USD
Remaining due payment: 22 000 USD
66
0.5% · 846 USD
March 2031
Paid to the date: 87.5% · 148 077 USD
Remaining due payment: 21 154 USD
67
0.5% · 846 USD
March 2031
Paid to the date: 88% · 148 923 USD
Remaining due payment: 20 308 USD
68
0.5% · 846 USD
April 2031
Paid to the date: 88.5% · 149 769 USD
Remaining due payment: 19 462 USD
69
0.5% · 846 USD
May 2031
Paid to the date: 89% · 150 615 USD
Remaining due payment: 18 615 USD
70
0.5% · 846 USD
June 2031
Paid to the date: 89.5% · 151 461 USD
Remaining due payment: 17 769 USD
71
0.5% · 846 USD
July 2031
Paid to the date: 90% · 152 308 USD
Remaining due payment: 16 923 USD
72
0.5% · 846 USD
August 2031
Paid to the date: 90.5% · 153 154 USD
Remaining due payment: 16 077 USD
73
0.5% · 846 USD
September 2031
Paid to the date: 91% · 154 000 USD
Remaining due payment: 15 231 USD
74
0.5% · 846 USD
October 2031
Paid to the date: 91.5% · 154 846 USD
Remaining due payment: 14 385 USD
75
0.5% · 846 USD
November 2031
Paid to the date: 92% · 155 692 USD
Remaining due payment: 13 538 USD
76
0.5% · 846 USD
December 2031
Paid to the date: 92.5% · 156 538 USD
Remaining due payment: 12 692 USD
77
0.5% · 846 USD
January 2032
Paid to the date: 93% · 157 384 USD
Remaining due payment: 11 846 USD
78
0.5% · 846 USD
February 2032
Paid to the date: 93.5% · 158 231 USD
Remaining due payment: 11 000 USD
79
0.5% · 846 USD
March 2032
Paid to the date: 94% · 159 077 USD
Remaining due payment: 10 154 USD
80
0.5% · 846 USD
April 2032
Paid to the date: 94.5% · 159 923 USD
Remaining due payment: 9 308 USD
81
0.5% · 846 USD
May 2032
Paid to the date: 95% · 160 769 USD
Remaining due payment: 8 462 USD
82
0.5% · 846 USD
June 2032
Paid to the date: 95.5% · 161 615 USD
Remaining due payment: 7 615 USD
83
0.5% · 846 USD
July 2032
Paid to the date: 96% · 162 461 USD
Remaining due payment: 6 769 USD
84
0.5% · 846 USD
August 2032
Paid to the date: 96.5% · 163 308 USD
Remaining due payment: 5 923 USD
85
0.5% · 846 USD
September 2032
Paid to the date: 97% · 164 154 USD
Remaining due payment: 5 077 USD
86
0.5% · 846 USD
October 2032
Paid to the date: 97.5% · 165 000 USD
Remaining due payment: 4 231 USD
87
0.5% · 846 USD
November 2032
Paid to the date: 98% · 165 846 USD
Remaining due payment: 3 385 USD
88
0.5% · 846 USD
December 2032
Paid to the date: 98.5% · 166 692 USD
Remaining due payment: 2 538 USD
89
0.5% · 846 USD
January 2033
Paid to the date: 99% · 167 538 USD
Remaining due payment: 1 692 USD
90
0.5% · 846 USD
March 2033
Paid to the date: 99.5% · 168 384 USD
Remaining due payment: 846 USD
91
0.5% · 846 USD
March 2033
Paid to the date: 100% · 169 231 USD
Remaining due payment: 0.0000 USD