About
EX-4de974448 - Ibiza - SAMANA
Unit type:
Price:638000.0 AED
Area: 490.0 sqft (45.52 sqm)
Views:
Unit type:
Price:
Area: 490.0 sqft (45.52 sqm)
Views:
Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
20% · 34 740 USD
At reservation · April 2026
Paid to the date: 20% · 34 740 USD
Remaining due payment: 138 961 USD
2
1% · 1 737 USD
May 2026
Paid to the date: 21% · 36 477 USD
Remaining due payment: 137 224 USD
3
1% · 1 737 USD
June 2026
Paid to the date: 22% · 38 214 USD
Remaining due payment: 135 487 USD
4
1% · 1 737 USD
July 2026
Paid to the date: 23% · 39 951 USD
Remaining due payment: 133 750 USD
5
1% · 1 737 USD
August 2026
Paid to the date: 24% · 41 688 USD
Remaining due payment: 132 013 USD
6
1% · 1 737 USD
September 2026
Paid to the date: 25% · 43 425 USD
Remaining due payment: 130 276 USD
7
1% · 1 737 USD
October 2026
Paid to the date: 26% · 45 162 USD
Remaining due payment: 128 539 USD
8
1% · 1 737 USD
November 2026
Paid to the date: 27% · 46 899 USD
Remaining due payment: 126 802 USD
9
1% · 1 737 USD
December 2026
Paid to the date: 28% · 48 636 USD
Remaining due payment: 125 065 USD
10
1% · 1 737 USD
January 2027
Paid to the date: 29% · 50 373 USD
Remaining due payment: 123 328 USD
11
1% · 1 737 USD
February 2027
Paid to the date: 30% · 52 110 USD
Remaining due payment: 121 591 USD
Resale is available
12
10% · 17 370 USD
March 2027
Paid to the date: 40% · 69 481 USD
Remaining due payment: 104 221 USD
13
1% · 1 737 USD
April 2027
Paid to the date: 41% · 71 218 USD
Remaining due payment: 102 484 USD
14
1% · 1 737 USD
May 2027
Paid to the date: 42% · 72 955 USD
Remaining due payment: 100 747 USD
15
1% · 1 737 USD
June 2027
Paid to the date: 43% · 74 692 USD
Remaining due payment: 99 010 USD
16
1% · 1 737 USD
July 2027
Paid to the date: 44% · 76 429 USD
Remaining due payment: 97 273 USD
17
1% · 1 737 USD
August 2027
Paid to the date: 45% · 78 166 USD
Remaining due payment: 95 536 USD
18
5% · 8 685 USD
September 2027
Paid to the date: 50% · 86 851 USD
Remaining due payment: 86 851 USD
19
1% · 1 737 USD
October 2027
Paid to the date: 51% · 88 588 USD
Remaining due payment: 85 114 USD
20
1% · 1 737 USD
November 2027
Paid to the date: 52% · 90 325 USD
Remaining due payment: 83 377 USD
21
1% · 1 737 USD
December 2027
Paid to the date: 53% · 92 062 USD
Remaining due payment: 81 640 USD
22
1% · 1 737 USD
January 2028
Paid to the date: 54% · 93 799 USD
Remaining due payment: 79 903 USD
23
1% · 1 737 USD
February 2028
Paid to the date: 55% · 95 536 USD
Remaining due payment: 78 166 USD
24
1% · 1 737 USD
March 2028
Paid to the date: 56% · 97 273 USD
Remaining due payment: 76 429 USD
25
1% · 1 737 USD
April 2028
Paid to the date: 57% · 99 010 USD
Remaining due payment: 74 692 USD
26
1% · 1 737 USD
May 2028
Paid to the date: 58% · 100 747 USD
Remaining due payment: 72 955 USD
27
1% · 1 737 USD
June 2028
Paid to the date: 59% · 102 484 USD
Remaining due payment: 71 218 USD
28
1% · 1 737 USD
July 2028
Paid to the date: 60% · 104 221 USD
Remaining due payment: 69 481 USD
29
1% · 1 737 USD
August 2028
Paid to the date: 61% · 105 958 USD
Remaining due payment: 67 744 USD
30
1% · 1 737 USD
September 2028
Paid to the date: 62% · 107 695 USD
Remaining due payment: 66 007 USD
31
1% · 1 737 USD
October 2028
Paid to the date: 63% · 109 432 USD
Remaining due payment: 64 270 USD
32
1% · 1 737 USD
November 2028
Paid to the date: 64% · 111 169 USD
Remaining due payment: 62 533 USD
33
1% · 1 737 USD
December 2028
Paid to the date: 65% · 112 906 USD
Remaining due payment: 60 796 USD
34
1% · 1 737 USD
January 2029
Paid to the date: 66% · 114 643 USD
Remaining due payment: 59 059 USD
35
1% · 1 737 USD
February 2029
Paid to the date: 67% · 116 380 USD
Remaining due payment: 57 321 USD
36
1% · 1 737 USD
March 2029
Paid to the date: 68% · 118 117 USD
Remaining due payment: 55 584 USD
37
1% · 1 737 USD
April 2029
Paid to the date: 69% · 119 854 USD
Remaining due payment: 53 847 USD
38
1% · 1 737 USD
May 2029
Paid to the date: 70% · 121 591 USD
Remaining due payment: 52 110 USD
39
1% · 1 737 USD
June 2029
Paid to the date: 71% · 123 328 USD
Remaining due payment: 50 373 USD
40
1% · 1 737 USD
July 2029
Paid to the date: 72% · 125 065 USD
Remaining due payment: 48 636 USD
41
1% · 1 737 USD
August 2029
Paid to the date: 73% · 126 802 USD
Remaining due payment: 46 899 USD
42
1% · 1 737 USD
September 2029
Paid to the date: 74% · 128 539 USD
Remaining due payment: 45 162 USD
43
1% · 1 737 USD
October 2029
Paid to the date: 75% · 130 276 USD
Remaining due payment: 43 425 USD
44
1% · 1 737 USD
November 2029
Paid to the date: 76% · 132 013 USD
Remaining due payment: 41 688 USD
45
1% · 1 737 USD
December 2029
Paid to the date: 77% · 133 750 USD
Remaining due payment: 39 951 USD
46
0.5% · 869 USD
January 2030
Paid to the date: 77.5% · 134 619 USD
Remaining due payment: 39 083 USD
47
0.5% · 869 USD
February 2030
Paid to the date: 78% · 135 487 USD
Remaining due payment: 38 214 USD
48
0.5% · 869 USD
March 2030
Paid to the date: 78.5% · 136 356 USD
Remaining due payment: 37 346 USD
49
0.5% · 869 USD
April 2030
Paid to the date: 79% · 137 224 USD
Remaining due payment: 36 477 USD
50
0.5% · 869 USD
May 2030
Paid to the date: 79.5% · 138 093 USD
Remaining due payment: 35 609 USD
51
0.5% · 869 USD
June 2030
Paid to the date: 80% · 138 961 USD
Remaining due payment: 34 740 USD
52
0.5% · 869 USD
July 2030
Paid to the date: 80.5% · 139 830 USD
Remaining due payment: 33 872 USD
53
0.5% · 869 USD
August 2030
Paid to the date: 81% · 140 698 USD
Remaining due payment: 33 003 USD
54
0.5% · 869 USD
September 2030
Paid to the date: 81.5% · 141 567 USD
Remaining due payment: 32 135 USD
55
0.5% · 869 USD
October 2030
Paid to the date: 82% · 142 435 USD
Remaining due payment: 31 266 USD
56
0.5% · 869 USD
November 2030
Paid to the date: 82.5% · 143 304 USD
Remaining due payment: 30 398 USD
57
0.5% · 869 USD
December 2030
Paid to the date: 83% · 144 172 USD
Remaining due payment: 29 529 USD
58
0.5% · 869 USD
January 2031
Paid to the date: 83.5% · 145 041 USD
Remaining due payment: 28 661 USD
59
0.5% · 869 USD
February 2031
Paid to the date: 84% · 145 909 USD
Remaining due payment: 27 792 USD
60
0.5% · 869 USD
March 2031
Paid to the date: 84.5% · 146 778 USD
Remaining due payment: 26 924 USD
61
0.5% · 869 USD
April 2031
Paid to the date: 85% · 147 646 USD
Remaining due payment: 26 055 USD
62
0.5% · 869 USD
May 2031
Paid to the date: 85.5% · 148 515 USD
Remaining due payment: 25 187 USD
63
0.5% · 869 USD
June 2031
Paid to the date: 86% · 149 383 USD
Remaining due payment: 24 318 USD
64
0.5% · 869 USD
July 2031
Paid to the date: 86.5% · 150 252 USD
Remaining due payment: 23 450 USD
65
0.5% · 869 USD
August 2031
Paid to the date: 87% · 151 120 USD
Remaining due payment: 22 581 USD
66
0.5% · 869 USD
September 2031
Paid to the date: 87.5% · 151 989 USD
Remaining due payment: 21 713 USD
67
0.5% · 869 USD
October 2031
Paid to the date: 88% · 152 857 USD
Remaining due payment: 20 844 USD
68
0.5% · 869 USD
November 2031
Paid to the date: 88.5% · 153 726 USD
Remaining due payment: 19 976 USD
69
0.5% · 869 USD
December 2031
Paid to the date: 89% · 154 594 USD
Remaining due payment: 19 107 USD
70
0.5% · 869 USD
January 2032
Paid to the date: 89.5% · 155 463 USD
Remaining due payment: 18 239 USD
71
0.5% · 869 USD
February 2032
Paid to the date: 90% · 156 331 USD
Remaining due payment: 17 370 USD
72
0.5% · 869 USD
March 2032
Paid to the date: 90.5% · 157 200 USD
Remaining due payment: 16 502 USD
73
0.5% · 869 USD
April 2032
Paid to the date: 91% · 158 068 USD
Remaining due payment: 15 633 USD
74
0.5% · 869 USD
May 2032
Paid to the date: 91.5% · 158 937 USD
Remaining due payment: 14 765 USD
75
0.5% · 869 USD
June 2032
Paid to the date: 92% · 159 805 USD
Remaining due payment: 13 896 USD
76
0.5% · 869 USD
July 2032
Paid to the date: 92.5% · 160 674 USD
Remaining due payment: 13 028 USD
77
0.5% · 869 USD
August 2032
Paid to the date: 93% · 161 542 USD
Remaining due payment: 12 159 USD
78
0.5% · 869 USD
September 2032
Paid to the date: 93.5% · 162 411 USD
Remaining due payment: 11 291 USD
79
0.5% · 869 USD
October 2032
Paid to the date: 94% · 163 279 USD
Remaining due payment: 10 422 USD
80
0.5% · 869 USD
November 2032
Paid to the date: 94.5% · 164 148 USD
Remaining due payment: 9 554 USD
81
0.5% · 869 USD
December 2032
Paid to the date: 95% · 165 016 USD
Remaining due payment: 8 685 USD
82
0.5% · 869 USD
January 2033
Paid to the date: 95.5% · 165 885 USD
Remaining due payment: 7 817 USD
83
0.5% · 869 USD
February 2033
Paid to the date: 96% · 166 753 USD
Remaining due payment: 6 948 USD
84
0.5% · 869 USD
March 2033
Paid to the date: 96.5% · 167 622 USD
Remaining due payment: 6 080 USD
85
0.5% · 869 USD
April 2033
Paid to the date: 97% · 168 490 USD
Remaining due payment: 5 211 USD
86
0.5% · 869 USD
May 2033
Paid to the date: 97.5% · 169 359 USD
Remaining due payment: 4 343 USD
87
0.5% · 869 USD
June 2033
Paid to the date: 98% · 170 227 USD
Remaining due payment: 3 474 USD
88
0.5% · 869 USD
July 2033
Paid to the date: 98.5% · 171 096 USD
Remaining due payment: 2 606 USD
89
0.5% · 869 USD
August 2033
Paid to the date: 99% · 171 964 USD
Remaining due payment: 1 737 USD
90
0.5% · 869 USD
September 2033
Paid to the date: 99.5% · 172 833 USD
Remaining due payment: 869 USD
91
0.5% · 869 USD
October 2033
Paid to the date: 100% · 173 701 USD
Remaining due payment: 0.0000 USD