About
EX-49ff2b632 - Ibiza - SAMANA
Unit type:
Price:813000.0 AED
Area: 458.0 sqft (42.55 sqm)
Views:
Unit type:
Price:
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