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

About

EX-46366e5e2 - Ibiza - SAMANA

Unit type:
Price: 903000.0 AED
Area: 877.0 sqft (81.48 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 49 176 USD
At reservation · September 2025
Paid to the date: 20% · 49 176 USD
Remaining due payment: 196 705 USD
2
1% · 2 459 USD
October 2025
Paid to the date: 21% · 51 635 USD
Remaining due payment: 194 246 USD
3
1% · 2 459 USD
November 2025
Paid to the date: 22% · 54 094 USD
Remaining due payment: 191 787 USD
4
1% · 2 459 USD
December 2025
Paid to the date: 23% · 56 553 USD
Remaining due payment: 189 329 USD
5
1% · 2 459 USD
January 2026
Paid to the date: 24% · 59 012 USD
Remaining due payment: 186 870 USD
6
1% · 2 459 USD
February 2026
Paid to the date: 25% · 61 470 USD
Remaining due payment: 184 411 USD
7
1% · 2 459 USD
March 2026
Paid to the date: 26% · 63 929 USD
Remaining due payment: 181 952 USD
8
1% · 2 459 USD
April 2026
Paid to the date: 27% · 66 388 USD
Remaining due payment: 179 493 USD
9
1% · 2 459 USD
May 2026
Paid to the date: 28% · 68 847 USD
Remaining due payment: 177 035 USD
10
1% · 2 459 USD
June 2026
Paid to the date: 29% · 71 306 USD
Remaining due payment: 174 576 USD
11
1% · 2 459 USD
July 2026
Paid to the date: 30% · 73 764 USD
Remaining due payment: 172 117 USD
Resale is available
12
10% · 24 588 USD
August 2026
Paid to the date: 40% · 98 353 USD
Remaining due payment: 147 529 USD
13
1% · 2 459 USD
September 2026
Paid to the date: 41% · 100 811 USD
Remaining due payment: 145 070 USD
14
1% · 2 459 USD
October 2026
Paid to the date: 42% · 103 270 USD
Remaining due payment: 142 611 USD
15
1% · 2 459 USD
November 2026
Paid to the date: 43% · 105 729 USD
Remaining due payment: 140 152 USD
16
1% · 2 459 USD
December 2026
Paid to the date: 44% · 108 188 USD
Remaining due payment: 137 694 USD
17
1% · 2 459 USD
January 2027
Paid to the date: 45% · 110 647 USD
Remaining due payment: 135 235 USD
18
5% · 12 294 USD
February 2027
Paid to the date: 50% · 122 941 USD
Remaining due payment: 122 941 USD
19
1% · 2 459 USD
March 2027
Paid to the date: 51% · 125 399 USD
Remaining due payment: 120 482 USD
20
1% · 2 459 USD
April 2027
Paid to the date: 52% · 127 858 USD
Remaining due payment: 118 023 USD
21
1% · 2 459 USD
May 2027
Paid to the date: 53% · 130 317 USD
Remaining due payment: 115 564 USD
22
1% · 2 459 USD
June 2027
Paid to the date: 54% · 132 776 USD
Remaining due payment: 113 105 USD
23
1% · 2 459 USD
July 2027
Paid to the date: 55% · 135 235 USD
Remaining due payment: 110 647 USD
24
1% · 2 459 USD
August 2027
Paid to the date: 56% · 137 694 USD
Remaining due payment: 108 188 USD
25
1% · 2 459 USD
September 2027
Paid to the date: 57% · 140 152 USD
Remaining due payment: 105 729 USD
26
1% · 2 459 USD
October 2027
Paid to the date: 58% · 142 611 USD
Remaining due payment: 103 270 USD
27
1% · 2 459 USD
November 2027
Paid to the date: 59% · 145 070 USD
Remaining due payment: 100 811 USD
28
1% · 2 459 USD
December 2027
Paid to the date: 60% · 147 529 USD
Remaining due payment: 98 353 USD
29
1% · 2 459 USD
January 2028
Paid to the date: 61% · 149 988 USD
Remaining due payment: 95 894 USD
30
1% · 2 459 USD
February 2028
Paid to the date: 62% · 152 446 USD
Remaining due payment: 93 435 USD
31
1% · 2 459 USD
March 2028
Paid to the date: 63% · 154 905 USD
Remaining due payment: 90 976 USD
32
1% · 2 459 USD
April 2028
Paid to the date: 64% · 157 364 USD
Remaining due payment: 88 517 USD
33
1% · 2 459 USD
May 2028
Paid to the date: 65% · 159 823 USD
Remaining due payment: 86 058 USD
34
1% · 2 459 USD
June 2028
Paid to the date: 66% · 162 282 USD
Remaining due payment: 83 600 USD
35
1% · 2 459 USD
July 2028
Paid to the date: 67% · 164 740 USD
Remaining due payment: 81 141 USD
36
1% · 2 459 USD
August 2028
Paid to the date: 68% · 167 199 USD
Remaining due payment: 78 682 USD
37
1% · 2 459 USD
September 2028
Paid to the date: 69% · 169 658 USD
Remaining due payment: 76 223 USD
38
1% · 2 459 USD
October 2028
Paid to the date: 70% · 172 117 USD
Remaining due payment: 73 764 USD
39
1% · 2 459 USD
November 2028
Paid to the date: 71% · 174 576 USD
Remaining due payment: 71 306 USD
40
1% · 2 459 USD
December 2028
Paid to the date: 72% · 177 035 USD
Remaining due payment: 68 847 USD
41
1% · 2 459 USD
January 2029
Paid to the date: 73% · 179 493 USD
Remaining due payment: 66 388 USD
42
1% · 2 459 USD
February 2029
Paid to the date: 74% · 181 952 USD
Remaining due payment: 63 929 USD
43
1% · 2 459 USD
March 2029
Paid to the date: 75% · 184 411 USD
Remaining due payment: 61 470 USD
44
1% · 2 459 USD
April 2029
Paid to the date: 76% · 186 870 USD
Remaining due payment: 59 012 USD
45
1% · 2 459 USD
May 2029
Paid to the date: 77% · 189 329 USD
Remaining due payment: 56 553 USD
46
0.5% · 1 229 USD
June 2029
Paid to the date: 77.5% · 190 558 USD
Remaining due payment: 55 323 USD
47
0.5% · 1 229 USD
July 2029
Paid to the date: 78% · 191 787 USD
Remaining due payment: 54 094 USD
48
0.5% · 1 229 USD
August 2029
Paid to the date: 78.5% · 193 017 USD
Remaining due payment: 52 864 USD
49
0.5% · 1 229 USD
September 2029
Paid to the date: 79% · 194 246 USD
Remaining due payment: 51 635 USD
50
0.5% · 1 229 USD
October 2029
Paid to the date: 79.5% · 195 476 USD
Remaining due payment: 50 406 USD
51
0.5% · 1 229 USD
November 2029
Paid to the date: 80% · 196 705 USD
Remaining due payment: 49 176 USD
52
0.5% · 1 229 USD
December 2029
Paid to the date: 80.5% · 197 934 USD
Remaining due payment: 47 947 USD
53
0.5% · 1 229 USD
January 2030
Paid to the date: 81% · 199 164 USD
Remaining due payment: 46 717 USD
54
0.5% · 1 229 USD
February 2030
Paid to the date: 81.5% · 200 393 USD
Remaining due payment: 45 488 USD
55
0.5% · 1 229 USD
March 2030
Paid to the date: 82% · 201 623 USD
Remaining due payment: 44 259 USD
56
0.5% · 1 229 USD
April 2030
Paid to the date: 82.5% · 202 852 USD
Remaining due payment: 43 029 USD
57
0.5% · 1 229 USD
May 2030
Paid to the date: 83% · 204 081 USD
Remaining due payment: 41 800 USD
58
0.5% · 1 229 USD
June 2030
Paid to the date: 83.5% · 205 311 USD
Remaining due payment: 40 570 USD
59
0.5% · 1 229 USD
July 2030
Paid to the date: 84% · 206 540 USD
Remaining due payment: 39 341 USD
60
0.5% · 1 229 USD
August 2030
Paid to the date: 84.5% · 207 770 USD
Remaining due payment: 38 112 USD
61
0.5% · 1 229 USD
September 2030
Paid to the date: 85% · 208 999 USD
Remaining due payment: 36 882 USD
62
0.5% · 1 229 USD
October 2030
Paid to the date: 85.5% · 210 229 USD
Remaining due payment: 35 653 USD
63
0.5% · 1 229 USD
November 2030
Paid to the date: 86% · 211 458 USD
Remaining due payment: 34 423 USD
64
0.5% · 1 229 USD
December 2030
Paid to the date: 86.5% · 212 687 USD
Remaining due payment: 33 194 USD
65
0.5% · 1 229 USD
January 2031
Paid to the date: 87% · 213 917 USD
Remaining due payment: 31 965 USD
66
0.5% · 1 229 USD
February 2031
Paid to the date: 87.5% · 215 146 USD
Remaining due payment: 30 735 USD
67
0.5% · 1 229 USD
March 2031
Paid to the date: 88% · 216 376 USD
Remaining due payment: 29 506 USD
68
0.5% · 1 229 USD
April 2031
Paid to the date: 88.5% · 217 605 USD
Remaining due payment: 28 276 USD
69
0.5% · 1 229 USD
May 2031
Paid to the date: 89% · 218 834 USD
Remaining due payment: 27 047 USD
70
0.5% · 1 229 USD
June 2031
Paid to the date: 89.5% · 220 064 USD
Remaining due payment: 25 818 USD
71
0.5% · 1 229 USD
July 2031
Paid to the date: 90% · 221 293 USD
Remaining due payment: 24 588 USD
72
0.5% · 1 229 USD
August 2031
Paid to the date: 90.5% · 222 523 USD
Remaining due payment: 23 359 USD
73
0.5% · 1 229 USD
September 2031
Paid to the date: 91% · 223 752 USD
Remaining due payment: 22 129 USD
74
0.5% · 1 229 USD
October 2031
Paid to the date: 91.5% · 224 981 USD
Remaining due payment: 20 900 USD
75
0.5% · 1 229 USD
November 2031
Paid to the date: 92% · 226 211 USD
Remaining due payment: 19 671 USD
76
0.5% · 1 229 USD
December 2031
Paid to the date: 92.5% · 227 440 USD
Remaining due payment: 18 441 USD
77
0.5% · 1 229 USD
January 2032
Paid to the date: 93% · 228 670 USD
Remaining due payment: 17 212 USD
78
0.5% · 1 229 USD
February 2032
Paid to the date: 93.5% · 229 899 USD
Remaining due payment: 15 982 USD
79
0.5% · 1 229 USD
March 2032
Paid to the date: 94% · 231 128 USD
Remaining due payment: 14 753 USD
80
0.5% · 1 229 USD
April 2032
Paid to the date: 94.5% · 232 358 USD
Remaining due payment: 13 523 USD
81
0.5% · 1 229 USD
May 2032
Paid to the date: 95% · 233 587 USD
Remaining due payment: 12 294 USD
82
0.5% · 1 229 USD
June 2032
Paid to the date: 95.5% · 234 817 USD
Remaining due payment: 11 065 USD
83
0.5% · 1 229 USD
July 2032
Paid to the date: 96% · 236 046 USD
Remaining due payment: 9 835 USD
84
0.5% · 1 229 USD
August 2032
Paid to the date: 96.5% · 237 275 USD
Remaining due payment: 8 606 USD
85
0.5% · 1 229 USD
September 2032
Paid to the date: 97% · 238 505 USD
Remaining due payment: 7 376 USD
86
0.5% · 1 229 USD
October 2032
Paid to the date: 97.5% · 239 734 USD
Remaining due payment: 6 147 USD
87
0.5% · 1 229 USD
November 2032
Paid to the date: 98% · 240 964 USD
Remaining due payment: 4 918 USD
88
0.5% · 1 229 USD
December 2032
Paid to the date: 98.5% · 242 193 USD
Remaining due payment: 3 688 USD
89
0.5% · 1 229 USD
January 2033
Paid to the date: 99% · 243 422 USD
Remaining due payment: 2 459 USD
90
0.5% · 1 229 USD
February 2033
Paid to the date: 99.5% · 244 652 USD
Remaining due payment: 1 229 USD
91
0.5% · 1 229 USD
March 2033
Paid to the date: 100% · 245 881 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