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

About

EX-49ff2b632 - Ibiza - SAMANA

Unit type:
Price: 813000.0 AED
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% · 44 275 USD
At reservation · September 2025
Paid to the date: 20% · 44 275 USD
Remaining due payment: 177 100 USD
2
1% · 2 214 USD
October 2025
Paid to the date: 21% · 46 489 USD
Remaining due payment: 174 887 USD
3
1% · 2 214 USD
November 2025
Paid to the date: 22% · 48 703 USD
Remaining due payment: 172 673 USD
4
1% · 2 214 USD
December 2025
Paid to the date: 23% · 50 916 USD
Remaining due payment: 170 459 USD
5
1% · 2 214 USD
January 2026
Paid to the date: 24% · 53 130 USD
Remaining due payment: 168 245 USD
6
1% · 2 214 USD
March 2026
Paid to the date: 25% · 55 344 USD
Remaining due payment: 166 032 USD
7
1% · 2 214 USD
March 2026
Paid to the date: 26% · 57 558 USD
Remaining due payment: 163 818 USD
8
1% · 2 214 USD
April 2026
Paid to the date: 27% · 59 771 USD
Remaining due payment: 161 604 USD
9
1% · 2 214 USD
May 2026
Paid to the date: 28% · 61 985 USD
Remaining due payment: 159 390 USD
10
1% · 2 214 USD
June 2026
Paid to the date: 29% · 64 199 USD
Remaining due payment: 157 176 USD
11
1% · 2 214 USD
July 2026
Paid to the date: 30% · 66 413 USD
Remaining due payment: 154 963 USD
Resale is available
12
10% · 22 138 USD
August 2026
Paid to the date: 40% · 88 550 USD
Remaining due payment: 132 825 USD
13
1% · 2 214 USD
September 2026
Paid to the date: 41% · 90 764 USD
Remaining due payment: 130 611 USD
14
1% · 2 214 USD
October 2026
Paid to the date: 42% · 92 978 USD
Remaining due payment: 128 398 USD
15
1% · 2 214 USD
November 2026
Paid to the date: 43% · 95 191 USD
Remaining due payment: 126 184 USD
16
1% · 2 214 USD
December 2026
Paid to the date: 44% · 97 405 USD
Remaining due payment: 123 970 USD
17
1% · 2 214 USD
January 2027
Paid to the date: 45% · 99 619 USD
Remaining due payment: 121 756 USD
18
5% · 11 069 USD
March 2027
Paid to the date: 50% · 110 688 USD
Remaining due payment: 110 688 USD
19
1% · 2 214 USD
March 2027
Paid to the date: 51% · 112 901 USD
Remaining due payment: 108 474 USD
20
1% · 2 214 USD
April 2027
Paid to the date: 52% · 115 115 USD
Remaining due payment: 106 260 USD
21
1% · 2 214 USD
May 2027
Paid to the date: 53% · 117 329 USD
Remaining due payment: 104 046 USD
22
1% · 2 214 USD
June 2027
Paid to the date: 54% · 119 543 USD
Remaining due payment: 101 833 USD
23
1% · 2 214 USD
July 2027
Paid to the date: 55% · 121 756 USD
Remaining due payment: 99 619 USD
24
1% · 2 214 USD
August 2027
Paid to the date: 56% · 123 970 USD
Remaining due payment: 97 405 USD
25
1% · 2 214 USD
September 2027
Paid to the date: 57% · 126 184 USD
Remaining due payment: 95 191 USD
26
1% · 2 214 USD
October 2027
Paid to the date: 58% · 128 398 USD
Remaining due payment: 92 978 USD
27
1% · 2 214 USD
November 2027
Paid to the date: 59% · 130 611 USD
Remaining due payment: 90 764 USD
28
1% · 2 214 USD
December 2027
Paid to the date: 60% · 132 825 USD
Remaining due payment: 88 550 USD
29
1% · 2 214 USD
January 2028
Paid to the date: 61% · 135 039 USD
Remaining due payment: 86 336 USD
30
1% · 2 214 USD
March 2028
Paid to the date: 62% · 137 253 USD
Remaining due payment: 84 123 USD
31
1% · 2 214 USD
March 2028
Paid to the date: 63% · 139 466 USD
Remaining due payment: 81 909 USD
32
1% · 2 214 USD
April 2028
Paid to the date: 64% · 141 680 USD
Remaining due payment: 79 695 USD
33
1% · 2 214 USD
May 2028
Paid to the date: 65% · 143 894 USD
Remaining due payment: 77 481 USD
34
1% · 2 214 USD
June 2028
Paid to the date: 66% · 146 108 USD
Remaining due payment: 75 268 USD
35
1% · 2 214 USD
July 2028
Paid to the date: 67% · 148 321 USD
Remaining due payment: 73 054 USD
36
1% · 2 214 USD
August 2028
Paid to the date: 68% · 150 535 USD
Remaining due payment: 70 840 USD
37
1% · 2 214 USD
September 2028
Paid to the date: 69% · 152 749 USD
Remaining due payment: 68 626 USD
38
1% · 2 214 USD
October 2028
Paid to the date: 70% · 154 963 USD
Remaining due payment: 66 413 USD
39
1% · 2 214 USD
November 2028
Paid to the date: 71% · 157 176 USD
Remaining due payment: 64 199 USD
40
1% · 2 214 USD
December 2028
Paid to the date: 72% · 159 390 USD
Remaining due payment: 61 985 USD
41
1% · 2 214 USD
January 2029
Paid to the date: 73% · 161 604 USD
Remaining due payment: 59 771 USD
42
1% · 2 214 USD
March 2029
Paid to the date: 74% · 163 818 USD
Remaining due payment: 57 558 USD
43
1% · 2 214 USD
March 2029
Paid to the date: 75% · 166 031 USD
Remaining due payment: 55 344 USD
44
1% · 2 214 USD
April 2029
Paid to the date: 76% · 168 245 USD
Remaining due payment: 53 130 USD
45
1% · 2 214 USD
May 2029
Paid to the date: 77% · 170 459 USD
Remaining due payment: 50 916 USD
46
0.5% · 1 107 USD
June 2029
Paid to the date: 77.5% · 171 566 USD
Remaining due payment: 49 809 USD
47
0.5% · 1 107 USD
July 2029
Paid to the date: 78% · 172 673 USD
Remaining due payment: 48 703 USD
48
0.5% · 1 107 USD
August 2029
Paid to the date: 78.5% · 173 780 USD
Remaining due payment: 47 596 USD
49
0.5% · 1 107 USD
September 2029
Paid to the date: 79% · 174 887 USD
Remaining due payment: 46 489 USD
50
0.5% · 1 107 USD
October 2029
Paid to the date: 79.5% · 175 993 USD
Remaining due payment: 45 382 USD
51
0.5% · 1 107 USD
November 2029
Paid to the date: 80% · 177 100 USD
Remaining due payment: 44 275 USD
52
0.5% · 1 107 USD
December 2029
Paid to the date: 80.5% · 178 207 USD
Remaining due payment: 43 168 USD
53
0.5% · 1 107 USD
January 2030
Paid to the date: 81% · 179 314 USD
Remaining due payment: 42 061 USD
54
0.5% · 1 107 USD
March 2030
Paid to the date: 81.5% · 180 421 USD
Remaining due payment: 40 954 USD
55
0.5% · 1 107 USD
March 2030
Paid to the date: 82% · 181 528 USD
Remaining due payment: 39 848 USD
56
0.5% · 1 107 USD
April 2030
Paid to the date: 82.5% · 182 635 USD
Remaining due payment: 38 741 USD
57
0.5% · 1 107 USD
May 2030
Paid to the date: 83% · 183 742 USD
Remaining due payment: 37 634 USD
58
0.5% · 1 107 USD
June 2030
Paid to the date: 83.5% · 184 848 USD
Remaining due payment: 36 527 USD
59
0.5% · 1 107 USD
July 2030
Paid to the date: 84% · 185 955 USD
Remaining due payment: 35 420 USD
60
0.5% · 1 107 USD
August 2030
Paid to the date: 84.5% · 187 062 USD
Remaining due payment: 34 313 USD
61
0.5% · 1 107 USD
September 2030
Paid to the date: 85% · 188 169 USD
Remaining due payment: 33 206 USD
62
0.5% · 1 107 USD
October 2030
Paid to the date: 85.5% · 189 276 USD
Remaining due payment: 32 099 USD
63
0.5% · 1 107 USD
November 2030
Paid to the date: 86% · 190 383 USD
Remaining due payment: 30 993 USD
64
0.5% · 1 107 USD
December 2030
Paid to the date: 86.5% · 191 490 USD
Remaining due payment: 29 886 USD
65
0.5% · 1 107 USD
January 2031
Paid to the date: 87% · 192 597 USD
Remaining due payment: 28 779 USD
66
0.5% · 1 107 USD
March 2031
Paid to the date: 87.5% · 193 703 USD
Remaining due payment: 27 672 USD
67
0.5% · 1 107 USD
March 2031
Paid to the date: 88% · 194 810 USD
Remaining due payment: 26 565 USD
68
0.5% · 1 107 USD
April 2031
Paid to the date: 88.5% · 195 917 USD
Remaining due payment: 25 458 USD
69
0.5% · 1 107 USD
May 2031
Paid to the date: 89% · 197 024 USD
Remaining due payment: 24 351 USD
70
0.5% · 1 107 USD
June 2031
Paid to the date: 89.5% · 198 131 USD
Remaining due payment: 23 244 USD
71
0.5% · 1 107 USD
July 2031
Paid to the date: 90% · 199 238 USD
Remaining due payment: 22 138 USD
72
0.5% · 1 107 USD
August 2031
Paid to the date: 90.5% · 200 345 USD
Remaining due payment: 21 031 USD
73
0.5% · 1 107 USD
September 2031
Paid to the date: 91% · 201 452 USD
Remaining due payment: 19 924 USD
74
0.5% · 1 107 USD
October 2031
Paid to the date: 91.5% · 202 558 USD
Remaining due payment: 18 817 USD
75
0.5% · 1 107 USD
November 2031
Paid to the date: 92% · 203 665 USD
Remaining due payment: 17 710 USD
76
0.5% · 1 107 USD
December 2031
Paid to the date: 92.5% · 204 772 USD
Remaining due payment: 16 603 USD
77
0.5% · 1 107 USD
January 2032
Paid to the date: 93% · 205 879 USD
Remaining due payment: 15 496 USD
78
0.5% · 1 107 USD
March 2032
Paid to the date: 93.5% · 206 986 USD
Remaining due payment: 14 389 USD
79
0.5% · 1 107 USD
March 2032
Paid to the date: 94% · 208 093 USD
Remaining due payment: 13 283 USD
80
0.5% · 1 107 USD
April 2032
Paid to the date: 94.5% · 209 200 USD
Remaining due payment: 12 176 USD
81
0.5% · 1 107 USD
May 2032
Paid to the date: 95% · 210 307 USD
Remaining due payment: 11 069 USD
82
0.5% · 1 107 USD
June 2032
Paid to the date: 95.5% · 211 413 USD
Remaining due payment: 9 962 USD
83
0.5% · 1 107 USD
July 2032
Paid to the date: 96% · 212 520 USD
Remaining due payment: 8 855 USD
84
0.5% · 1 107 USD
August 2032
Paid to the date: 96.5% · 213 627 USD
Remaining due payment: 7 748 USD
85
0.5% · 1 107 USD
September 2032
Paid to the date: 97% · 214 734 USD
Remaining due payment: 6 641 USD
86
0.5% · 1 107 USD
October 2032
Paid to the date: 97.5% · 215 841 USD
Remaining due payment: 5 534 USD
87
0.5% · 1 107 USD
November 2032
Paid to the date: 98% · 216 948 USD
Remaining due payment: 4 428 USD
88
0.5% · 1 107 USD
December 2032
Paid to the date: 98.5% · 218 055 USD
Remaining due payment: 3 321 USD
89
0.5% · 1 107 USD
January 2033
Paid to the date: 99% · 219 162 USD
Remaining due payment: 2 214 USD
90
0.5% · 1 107 USD
March 2033
Paid to the date: 99.5% · 220 268 USD
Remaining due payment: 1 107 USD
91
0.5% · 1 107 USD
March 2033
Paid to the date: 100% · 221 375 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