'/%3e%3cdefs%3e%3clinearGradient%20id='paint0_linear_134_3888'%20x1='12.1383'%20y1='1.44026'%20x2='12.2639'%20y2='21.9497'%20gradientUnits='userSpaceOnUse'%3e%3cstop%20stop-color='%2357D163'/%3e%3cstop%20offset='1'%20stop-color='%2323B33A'/%3e%3c/linearGradient%3e%3c/defs%3e%3c/svg%3e)
Contact via WhatsApp
About
EX-4fdb65f55 - Ibiza - SAMANA
Unit type:
Price:836817.0 AED
Area: 586.0 sqft (54.44 sqm)
Views:
Unit type:
Price:
Area: 586.0 sqft (54.44 sqm)
Views:
Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
20% · 45 572 USD
At reservation · September 2025
Paid to the date: 20% · 45 572 USD
Remaining due payment: 182 288 USD
2
1% · 2 279 USD
October 2025
Paid to the date: 21% · 47 851 USD
Remaining due payment: 180 009 USD
3
1% · 2 279 USD
November 2025
Paid to the date: 22% · 50 129 USD
Remaining due payment: 177 731 USD
4
1% · 2 279 USD
December 2025
Paid to the date: 23% · 52 408 USD
Remaining due payment: 175 452 USD
5
1% · 2 279 USD
January 2026
Paid to the date: 24% · 54 686 USD
Remaining due payment: 173 174 USD
6
1% · 2 279 USD
February 2026
Paid to the date: 25% · 56 965 USD
Remaining due payment: 170 895 USD
7
1% · 2 279 USD
March 2026
Paid to the date: 26% · 59 244 USD
Remaining due payment: 168 616 USD
8
1% · 2 279 USD
April 2026
Paid to the date: 27% · 61 522 USD
Remaining due payment: 166 338 USD
9
1% · 2 279 USD
May 2026
Paid to the date: 28% · 63 801 USD
Remaining due payment: 164 059 USD
10
1% · 2 279 USD
June 2026
Paid to the date: 29% · 66 079 USD
Remaining due payment: 161 781 USD
11
1% · 2 279 USD
July 2026
Paid to the date: 30% · 68 358 USD
Remaining due payment: 159 502 USD
Resale is available
12
10% · 22 786 USD
August 2026
Paid to the date: 40% · 91 144 USD
Remaining due payment: 136 716 USD
13
1% · 2 279 USD
September 2026
Paid to the date: 41% · 93 423 USD
Remaining due payment: 134 437 USD
14
1% · 2 279 USD
October 2026
Paid to the date: 42% · 95 701 USD
Remaining due payment: 132 159 USD
15
1% · 2 279 USD
November 2026
Paid to the date: 43% · 97 980 USD
Remaining due payment: 129 880 USD
16
1% · 2 279 USD
December 2026
Paid to the date: 44% · 100 258 USD
Remaining due payment: 127 602 USD
17
1% · 2 279 USD
January 2027
Paid to the date: 45% · 102 537 USD
Remaining due payment: 125 323 USD
18
5% · 11 393 USD
February 2027
Paid to the date: 50% · 113 930 USD
Remaining due payment: 113 930 USD
19
1% · 2 279 USD
March 2027
Paid to the date: 51% · 116 209 USD
Remaining due payment: 111 651 USD
20
1% · 2 279 USD
April 2027
Paid to the date: 52% · 118 487 USD
Remaining due payment: 109 373 USD
21
1% · 2 279 USD
May 2027
Paid to the date: 53% · 120 766 USD
Remaining due payment: 107 094 USD
22
1% · 2 279 USD
June 2027
Paid to the date: 54% · 123 044 USD
Remaining due payment: 104 816 USD
23
1% · 2 279 USD
July 2027
Paid to the date: 55% · 125 323 USD
Remaining due payment: 102 537 USD
24
1% · 2 279 USD
August 2027
Paid to the date: 56% · 127 602 USD
Remaining due payment: 100 258 USD
25
1% · 2 279 USD
September 2027
Paid to the date: 57% · 129 880 USD
Remaining due payment: 97 980 USD
26
1% · 2 279 USD
October 2027
Paid to the date: 58% · 132 159 USD
Remaining due payment: 95 701 USD
27
1% · 2 279 USD
November 2027
Paid to the date: 59% · 134 437 USD
Remaining due payment: 93 423 USD
28
1% · 2 279 USD
December 2027
Paid to the date: 60% · 136 716 USD
Remaining due payment: 91 144 USD
29
1% · 2 279 USD
January 2028
Paid to the date: 61% · 138 995 USD
Remaining due payment: 88 865 USD
30
1% · 2 279 USD
February 2028
Paid to the date: 62% · 141 273 USD
Remaining due payment: 86 587 USD
31
1% · 2 279 USD
March 2028
Paid to the date: 63% · 143 552 USD
Remaining due payment: 84 308 USD
32
1% · 2 279 USD
April 2028
Paid to the date: 64% · 145 830 USD
Remaining due payment: 82 030 USD
33
1% · 2 279 USD
May 2028
Paid to the date: 65% · 148 109 USD
Remaining due payment: 79 751 USD
34
1% · 2 279 USD
June 2028
Paid to the date: 66% · 150 388 USD
Remaining due payment: 77 472 USD
35
1% · 2 279 USD
July 2028
Paid to the date: 67% · 152 666 USD
Remaining due payment: 75 194 USD
36
1% · 2 279 USD
August 2028
Paid to the date: 68% · 154 945 USD
Remaining due payment: 72 915 USD
37
1% · 2 279 USD
September 2028
Paid to the date: 69% · 157 223 USD
Remaining due payment: 70 637 USD
38
1% · 2 279 USD
October 2028
Paid to the date: 70% · 159 502 USD
Remaining due payment: 68 358 USD
39
1% · 2 279 USD
November 2028
Paid to the date: 71% · 161 781 USD
Remaining due payment: 66 079 USD
40
1% · 2 279 USD
December 2028
Paid to the date: 72% · 164 059 USD
Remaining due payment: 63 801 USD
41
1% · 2 279 USD
January 2029
Paid to the date: 73% · 166 338 USD
Remaining due payment: 61 522 USD
42
1% · 2 279 USD
February 2029
Paid to the date: 74% · 168 616 USD
Remaining due payment: 59 244 USD
43
1% · 2 279 USD
March 2029
Paid to the date: 75% · 170 895 USD
Remaining due payment: 56 965 USD
44
1% · 2 279 USD
April 2029
Paid to the date: 76% · 173 174 USD
Remaining due payment: 54 686 USD
45
1% · 2 279 USD
May 2029
Paid to the date: 77% · 175 452 USD
Remaining due payment: 52 408 USD
46
0.5% · 1 139 USD
June 2029
Paid to the date: 77.5% · 176 592 USD
Remaining due payment: 51 269 USD
47
0.5% · 1 139 USD
July 2029
Paid to the date: 78% · 177 731 USD
Remaining due payment: 50 129 USD
48
0.5% · 1 139 USD
August 2029
Paid to the date: 78.5% · 178 870 USD
Remaining due payment: 48 990 USD
49
0.5% · 1 139 USD
September 2029
Paid to the date: 79% · 180 009 USD
Remaining due payment: 47 851 USD
50
0.5% · 1 139 USD
October 2029
Paid to the date: 79.5% · 181 149 USD
Remaining due payment: 46 711 USD
51
0.5% · 1 139 USD
November 2029
Paid to the date: 80% · 182 288 USD
Remaining due payment: 45 572 USD
52
0.5% · 1 139 USD
December 2029
Paid to the date: 80.5% · 183 427 USD
Remaining due payment: 44 433 USD
53
0.5% · 1 139 USD
January 2030
Paid to the date: 81% · 184 567 USD
Remaining due payment: 43 293 USD
54
0.5% · 1 139 USD
February 2030
Paid to the date: 81.5% · 185 706 USD
Remaining due payment: 42 154 USD
55
0.5% · 1 139 USD
March 2030
Paid to the date: 82% · 186 845 USD
Remaining due payment: 41 015 USD
56
0.5% · 1 139 USD
April 2030
Paid to the date: 82.5% · 187 985 USD
Remaining due payment: 39 876 USD
57
0.5% · 1 139 USD
May 2030
Paid to the date: 83% · 189 124 USD
Remaining due payment: 38 736 USD
58
0.5% · 1 139 USD
June 2030
Paid to the date: 83.5% · 190 263 USD
Remaining due payment: 37 597 USD
59
0.5% · 1 139 USD
July 2030
Paid to the date: 84% · 191 402 USD
Remaining due payment: 36 458 USD
60
0.5% · 1 139 USD
August 2030
Paid to the date: 84.5% · 192 542 USD
Remaining due payment: 35 318 USD
61
0.5% · 1 139 USD
September 2030
Paid to the date: 85% · 193 681 USD
Remaining due payment: 34 179 USD
62
0.5% · 1 139 USD
October 2030
Paid to the date: 85.5% · 194 820 USD
Remaining due payment: 33 040 USD
63
0.5% · 1 139 USD
November 2030
Paid to the date: 86% · 195 960 USD
Remaining due payment: 31 900 USD
64
0.5% · 1 139 USD
December 2030
Paid to the date: 86.5% · 197 099 USD
Remaining due payment: 30 761 USD
65
0.5% · 1 139 USD
January 2031
Paid to the date: 87% · 198 238 USD
Remaining due payment: 29 622 USD
66
0.5% · 1 139 USD
February 2031
Paid to the date: 87.5% · 199 378 USD
Remaining due payment: 28 483 USD
67
0.5% · 1 139 USD
March 2031
Paid to the date: 88% · 200 517 USD
Remaining due payment: 27 343 USD
68
0.5% · 1 139 USD
April 2031
Paid to the date: 88.5% · 201 656 USD
Remaining due payment: 26 204 USD
69
0.5% · 1 139 USD
May 2031
Paid to the date: 89% · 202 795 USD
Remaining due payment: 25 065 USD
70
0.5% · 1 139 USD
June 2031
Paid to the date: 89.5% · 203 935 USD
Remaining due payment: 23 925 USD
71
0.5% · 1 139 USD
July 2031
Paid to the date: 90% · 205 074 USD
Remaining due payment: 22 786 USD
72
0.5% · 1 139 USD
August 2031
Paid to the date: 90.5% · 206 213 USD
Remaining due payment: 21 647 USD
73
0.5% · 1 139 USD
September 2031
Paid to the date: 91% · 207 353 USD
Remaining due payment: 20 507 USD
74
0.5% · 1 139 USD
October 2031
Paid to the date: 91.5% · 208 492 USD
Remaining due payment: 19 368 USD
75
0.5% · 1 139 USD
November 2031
Paid to the date: 92% · 209 631 USD
Remaining due payment: 18 229 USD
76
0.5% · 1 139 USD
December 2031
Paid to the date: 92.5% · 210 771 USD
Remaining due payment: 17 090 USD
77
0.5% · 1 139 USD
January 2032
Paid to the date: 93% · 211 910 USD
Remaining due payment: 15 950 USD
78
0.5% · 1 139 USD
February 2032
Paid to the date: 93.5% · 213 049 USD
Remaining due payment: 14 811 USD
79
0.5% · 1 139 USD
March 2032
Paid to the date: 94% · 214 188 USD
Remaining due payment: 13 672 USD
80
0.5% · 1 139 USD
April 2032
Paid to the date: 94.5% · 215 328 USD
Remaining due payment: 12 532 USD
81
0.5% · 1 139 USD
May 2032
Paid to the date: 95% · 216 467 USD
Remaining due payment: 11 393 USD
82
0.5% · 1 139 USD
June 2032
Paid to the date: 95.5% · 217 606 USD
Remaining due payment: 10 254 USD
83
0.5% · 1 139 USD
July 2032
Paid to the date: 96% · 218 746 USD
Remaining due payment: 9 114 USD
84
0.5% · 1 139 USD
August 2032
Paid to the date: 96.5% · 219 885 USD
Remaining due payment: 7 975 USD
85
0.5% · 1 139 USD
September 2032
Paid to the date: 97% · 221 024 USD
Remaining due payment: 6 836 USD
86
0.5% · 1 139 USD
October 2032
Paid to the date: 97.5% · 222 164 USD
Remaining due payment: 5 697 USD
87
0.5% · 1 139 USD
November 2032
Paid to the date: 98% · 223 303 USD
Remaining due payment: 4 557 USD
88
0.5% · 1 139 USD
December 2032
Paid to the date: 98.5% · 224 442 USD
Remaining due payment: 3 418 USD
89
0.5% · 1 139 USD
January 2033
Paid to the date: 99% · 225 581 USD
Remaining due payment: 2 279 USD
90
0.5% · 1 139 USD
February 2033
Paid to the date: 99.5% · 226 721 USD
Remaining due payment: 1 139 USD
91
0.5% · 1 139 USD
March 2033
Paid to the date: 100% · 227 860 USD
Remaining due payment: 0.0000 USD