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

About

EX-4d2b3ec70 - Ibiza - SAMANA

Unit type:
Price: 849000.0 AED
Area: 585.0 sqft (54.35 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 46 235 USD
At reservation · September 2025
Paid to the date: 20% · 46 235 USD
Remaining due payment: 184 942 USD
2
1% · 2 312 USD
October 2025
Paid to the date: 21% · 48 547 USD
Remaining due payment: 182 630 USD
3
1% · 2 312 USD
November 2025
Paid to the date: 22% · 50 859 USD
Remaining due payment: 180 318 USD
4
1% · 2 312 USD
December 2025
Paid to the date: 23% · 53 171 USD
Remaining due payment: 178 007 USD
5
1% · 2 312 USD
January 2026
Paid to the date: 24% · 55 483 USD
Remaining due payment: 175 695 USD
6
1% · 2 312 USD
February 2026
Paid to the date: 25% · 57 794 USD
Remaining due payment: 173 383 USD
7
1% · 2 312 USD
March 2026
Paid to the date: 26% · 60 106 USD
Remaining due payment: 171 071 USD
8
1% · 2 312 USD
April 2026
Paid to the date: 27% · 62 418 USD
Remaining due payment: 168 760 USD
9
1% · 2 312 USD
May 2026
Paid to the date: 28% · 64 730 USD
Remaining due payment: 166 448 USD
10
1% · 2 312 USD
June 2026
Paid to the date: 29% · 67 041 USD
Remaining due payment: 164 136 USD
11
1% · 2 312 USD
July 2026
Paid to the date: 30% · 69 353 USD
Remaining due payment: 161 824 USD
Resale is available
12
10% · 23 118 USD
August 2026
Paid to the date: 40% · 92 471 USD
Remaining due payment: 138 706 USD
13
1% · 2 312 USD
September 2026
Paid to the date: 41% · 94 783 USD
Remaining due payment: 136 395 USD
14
1% · 2 312 USD
October 2026
Paid to the date: 42% · 97 095 USD
Remaining due payment: 134 083 USD
15
1% · 2 312 USD
November 2026
Paid to the date: 43% · 99 406 USD
Remaining due payment: 131 771 USD
16
1% · 2 312 USD
December 2026
Paid to the date: 44% · 101 718 USD
Remaining due payment: 129 459 USD
17
1% · 2 312 USD
January 2027
Paid to the date: 45% · 104 030 USD
Remaining due payment: 127 148 USD
18
5% · 11 559 USD
February 2027
Paid to the date: 50% · 115 589 USD
Remaining due payment: 115 589 USD
19
1% · 2 312 USD
March 2027
Paid to the date: 51% · 117 900 USD
Remaining due payment: 113 277 USD
20
1% · 2 312 USD
April 2027
Paid to the date: 52% · 120 212 USD
Remaining due payment: 110 965 USD
21
1% · 2 312 USD
May 2027
Paid to the date: 53% · 122 524 USD
Remaining due payment: 108 653 USD
22
1% · 2 312 USD
June 2027
Paid to the date: 54% · 124 836 USD
Remaining due payment: 106 342 USD
23
1% · 2 312 USD
July 2027
Paid to the date: 55% · 127 148 USD
Remaining due payment: 104 030 USD
24
1% · 2 312 USD
August 2027
Paid to the date: 56% · 129 459 USD
Remaining due payment: 101 718 USD
25
1% · 2 312 USD
September 2027
Paid to the date: 57% · 131 771 USD
Remaining due payment: 99 406 USD
26
1% · 2 312 USD
October 2027
Paid to the date: 58% · 134 083 USD
Remaining due payment: 97 095 USD
27
1% · 2 312 USD
November 2027
Paid to the date: 59% · 136 395 USD
Remaining due payment: 94 783 USD
28
1% · 2 312 USD
December 2027
Paid to the date: 60% · 138 706 USD
Remaining due payment: 92 471 USD
29
1% · 2 312 USD
January 2028
Paid to the date: 61% · 141 018 USD
Remaining due payment: 90 159 USD
30
1% · 2 312 USD
February 2028
Paid to the date: 62% · 143 330 USD
Remaining due payment: 87 847 USD
31
1% · 2 312 USD
March 2028
Paid to the date: 63% · 145 642 USD
Remaining due payment: 85 536 USD
32
1% · 2 312 USD
April 2028
Paid to the date: 64% · 147 954 USD
Remaining due payment: 83 224 USD
33
1% · 2 312 USD
May 2028
Paid to the date: 65% · 150 265 USD
Remaining due payment: 80 912 USD
34
1% · 2 312 USD
June 2028
Paid to the date: 66% · 152 577 USD
Remaining due payment: 78 600 USD
35
1% · 2 312 USD
July 2028
Paid to the date: 67% · 154 889 USD
Remaining due payment: 76 289 USD
36
1% · 2 312 USD
August 2028
Paid to the date: 68% · 157 201 USD
Remaining due payment: 73 977 USD
37
1% · 2 312 USD
September 2028
Paid to the date: 69% · 159 512 USD
Remaining due payment: 71 665 USD
38
1% · 2 312 USD
October 2028
Paid to the date: 70% · 161 824 USD
Remaining due payment: 69 353 USD
39
1% · 2 312 USD
November 2028
Paid to the date: 71% · 164 136 USD
Remaining due payment: 67 041 USD
40
1% · 2 312 USD
December 2028
Paid to the date: 72% · 166 448 USD
Remaining due payment: 64 730 USD
41
1% · 2 312 USD
January 2029
Paid to the date: 73% · 168 760 USD
Remaining due payment: 62 418 USD
42
1% · 2 312 USD
February 2029
Paid to the date: 74% · 171 071 USD
Remaining due payment: 60 106 USD
43
1% · 2 312 USD
March 2029
Paid to the date: 75% · 173 383 USD
Remaining due payment: 57 794 USD
44
1% · 2 312 USD
April 2029
Paid to the date: 76% · 175 695 USD
Remaining due payment: 55 483 USD
45
1% · 2 312 USD
May 2029
Paid to the date: 77% · 178 007 USD
Remaining due payment: 53 171 USD
46
0.5% · 1 156 USD
June 2029
Paid to the date: 77.5% · 179 163 USD
Remaining due payment: 52 015 USD
47
0.5% · 1 156 USD
July 2029
Paid to the date: 78% · 180 318 USD
Remaining due payment: 50 859 USD
48
0.5% · 1 156 USD
August 2029
Paid to the date: 78.5% · 181 474 USD
Remaining due payment: 49 703 USD
49
0.5% · 1 156 USD
September 2029
Paid to the date: 79% · 182 630 USD
Remaining due payment: 48 547 USD
50
0.5% · 1 156 USD
October 2029
Paid to the date: 79.5% · 183 786 USD
Remaining due payment: 47 391 USD
51
0.5% · 1 156 USD
November 2029
Paid to the date: 80% · 184 942 USD
Remaining due payment: 46 235 USD
52
0.5% · 1 156 USD
December 2029
Paid to the date: 80.5% · 186 098 USD
Remaining due payment: 45 080 USD
53
0.5% · 1 156 USD
January 2030
Paid to the date: 81% · 187 254 USD
Remaining due payment: 43 924 USD
54
0.5% · 1 156 USD
February 2030
Paid to the date: 81.5% · 188 410 USD
Remaining due payment: 42 768 USD
55
0.5% · 1 156 USD
March 2030
Paid to the date: 82% · 189 565 USD
Remaining due payment: 41 612 USD
56
0.5% · 1 156 USD
April 2030
Paid to the date: 82.5% · 190 721 USD
Remaining due payment: 40 456 USD
57
0.5% · 1 156 USD
May 2030
Paid to the date: 83% · 191 877 USD
Remaining due payment: 39 300 USD
58
0.5% · 1 156 USD
June 2030
Paid to the date: 83.5% · 193 033 USD
Remaining due payment: 38 144 USD
59
0.5% · 1 156 USD
July 2030
Paid to the date: 84% · 194 189 USD
Remaining due payment: 36 988 USD
60
0.5% · 1 156 USD
August 2030
Paid to the date: 84.5% · 195 345 USD
Remaining due payment: 35 833 USD
61
0.5% · 1 156 USD
September 2030
Paid to the date: 85% · 196 501 USD
Remaining due payment: 34 677 USD
62
0.5% · 1 156 USD
October 2030
Paid to the date: 85.5% · 197 657 USD
Remaining due payment: 33 521 USD
63
0.5% · 1 156 USD
November 2030
Paid to the date: 86% · 198 813 USD
Remaining due payment: 32 365 USD
64
0.5% · 1 156 USD
December 2030
Paid to the date: 86.5% · 199 968 USD
Remaining due payment: 31 209 USD
65
0.5% · 1 156 USD
January 2031
Paid to the date: 87% · 201 124 USD
Remaining due payment: 30 053 USD
66
0.5% · 1 156 USD
February 2031
Paid to the date: 87.5% · 202 280 USD
Remaining due payment: 28 897 USD
67
0.5% · 1 156 USD
March 2031
Paid to the date: 88% · 203 436 USD
Remaining due payment: 27 741 USD
68
0.5% · 1 156 USD
April 2031
Paid to the date: 88.5% · 204 592 USD
Remaining due payment: 26 585 USD
69
0.5% · 1 156 USD
May 2031
Paid to the date: 89% · 205 748 USD
Remaining due payment: 25 430 USD
70
0.5% · 1 156 USD
June 2031
Paid to the date: 89.5% · 206 904 USD
Remaining due payment: 24 274 USD
71
0.5% · 1 156 USD
July 2031
Paid to the date: 90% · 208 060 USD
Remaining due payment: 23 118 USD
72
0.5% · 1 156 USD
August 2031
Paid to the date: 90.5% · 209 216 USD
Remaining due payment: 21 962 USD
73
0.5% · 1 156 USD
September 2031
Paid to the date: 91% · 210 371 USD
Remaining due payment: 20 806 USD
74
0.5% · 1 156 USD
October 2031
Paid to the date: 91.5% · 211 527 USD
Remaining due payment: 19 650 USD
75
0.5% · 1 156 USD
November 2031
Paid to the date: 92% · 212 683 USD
Remaining due payment: 18 494 USD
76
0.5% · 1 156 USD
December 2031
Paid to the date: 92.5% · 213 839 USD
Remaining due payment: 17 338 USD
77
0.5% · 1 156 USD
January 2032
Paid to the date: 93% · 214 995 USD
Remaining due payment: 16 182 USD
78
0.5% · 1 156 USD
February 2032
Paid to the date: 93.5% · 216 151 USD
Remaining due payment: 15 027 USD
79
0.5% · 1 156 USD
March 2032
Paid to the date: 94% · 217 307 USD
Remaining due payment: 13 871 USD
80
0.5% · 1 156 USD
April 2032
Paid to the date: 94.5% · 218 463 USD
Remaining due payment: 12 715 USD
81
0.5% · 1 156 USD
May 2032
Paid to the date: 95% · 219 619 USD
Remaining due payment: 11 559 USD
82
0.5% · 1 156 USD
June 2032
Paid to the date: 95.5% · 220 774 USD
Remaining due payment: 10 403 USD
83
0.5% · 1 156 USD
July 2032
Paid to the date: 96% · 221 930 USD
Remaining due payment: 9 247 USD
84
0.5% · 1 156 USD
August 2032
Paid to the date: 96.5% · 223 086 USD
Remaining due payment: 8 091 USD
85
0.5% · 1 156 USD
September 2032
Paid to the date: 97% · 224 242 USD
Remaining due payment: 6 935 USD
86
0.5% · 1 156 USD
October 2032
Paid to the date: 97.5% · 225 398 USD
Remaining due payment: 5 779 USD
87
0.5% · 1 156 USD
November 2032
Paid to the date: 98% · 226 554 USD
Remaining due payment: 4 624 USD
88
0.5% · 1 156 USD
December 2032
Paid to the date: 98.5% · 227 710 USD
Remaining due payment: 3 468 USD
89
0.5% · 1 156 USD
January 2033
Paid to the date: 99% · 228 866 USD
Remaining due payment: 2 312 USD
90
0.5% · 1 156 USD
February 2033
Paid to the date: 99.5% · 230 022 USD
Remaining due payment: 1 156 USD
91
0.5% · 1 156 USD
March 2033
Paid to the date: 100% · 231 177 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