'/%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-523d20b15 - Ibiza - SAMANA
Unit type:
Price:779000.0 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% · 42 423 USD
At reservation · September 2025
Paid to the date: 20% · 42 423 USD
Remaining due payment: 169 693 USD
2
1% · 2 121 USD
October 2025
Paid to the date: 21% · 44 545 USD
Remaining due payment: 167 572 USD
3
1% · 2 121 USD
November 2025
Paid to the date: 22% · 46 666 USD
Remaining due payment: 165 451 USD
4
1% · 2 121 USD
December 2025
Paid to the date: 23% · 48 787 USD
Remaining due payment: 163 330 USD
5
1% · 2 121 USD
January 2026
Paid to the date: 24% · 50 908 USD
Remaining due payment: 161 209 USD
6
1% · 2 121 USD
March 2026
Paid to the date: 25% · 53 029 USD
Remaining due payment: 159 088 USD
7
1% · 2 121 USD
March 2026
Paid to the date: 26% · 55 150 USD
Remaining due payment: 156 966 USD
8
1% · 2 121 USD
April 2026
Paid to the date: 27% · 57 272 USD
Remaining due payment: 154 845 USD
9
1% · 2 121 USD
May 2026
Paid to the date: 28% · 59 393 USD
Remaining due payment: 152 724 USD
10
1% · 2 121 USD
June 2026
Paid to the date: 29% · 61 514 USD
Remaining due payment: 150 603 USD
11
1% · 2 121 USD
July 2026
Paid to the date: 30% · 63 635 USD
Remaining due payment: 148 482 USD
Resale is available
12
10% · 21 212 USD
August 2026
Paid to the date: 40% · 84 847 USD
Remaining due payment: 127 270 USD
13
1% · 2 121 USD
September 2026
Paid to the date: 41% · 86 968 USD
Remaining due payment: 125 149 USD
14
1% · 2 121 USD
October 2026
Paid to the date: 42% · 89 089 USD
Remaining due payment: 123 028 USD
15
1% · 2 121 USD
November 2026
Paid to the date: 43% · 91 210 USD
Remaining due payment: 120 907 USD
16
1% · 2 121 USD
December 2026
Paid to the date: 44% · 93 331 USD
Remaining due payment: 118 785 USD
17
1% · 2 121 USD
January 2027
Paid to the date: 45% · 95 453 USD
Remaining due payment: 116 664 USD
18
5% · 10 606 USD
March 2027
Paid to the date: 50% · 106 058 USD
Remaining due payment: 106 058 USD
19
1% · 2 121 USD
March 2027
Paid to the date: 51% · 108 180 USD
Remaining due payment: 103 937 USD
20
1% · 2 121 USD
April 2027
Paid to the date: 52% · 110 301 USD
Remaining due payment: 101 816 USD
21
1% · 2 121 USD
May 2027
Paid to the date: 53% · 112 422 USD
Remaining due payment: 99 695 USD
22
1% · 2 121 USD
June 2027
Paid to the date: 54% · 114 543 USD
Remaining due payment: 97 574 USD
23
1% · 2 121 USD
July 2027
Paid to the date: 55% · 116 664 USD
Remaining due payment: 95 453 USD
24
1% · 2 121 USD
August 2027
Paid to the date: 56% · 118 785 USD
Remaining due payment: 93 331 USD
25
1% · 2 121 USD
September 2027
Paid to the date: 57% · 120 907 USD
Remaining due payment: 91 210 USD
26
1% · 2 121 USD
October 2027
Paid to the date: 58% · 123 028 USD
Remaining due payment: 89 089 USD
27
1% · 2 121 USD
November 2027
Paid to the date: 59% · 125 149 USD
Remaining due payment: 86 968 USD
28
1% · 2 121 USD
December 2027
Paid to the date: 60% · 127 270 USD
Remaining due payment: 84 847 USD
29
1% · 2 121 USD
January 2028
Paid to the date: 61% · 129 391 USD
Remaining due payment: 82 726 USD
30
1% · 2 121 USD
March 2028
Paid to the date: 62% · 131 512 USD
Remaining due payment: 80 604 USD
31
1% · 2 121 USD
March 2028
Paid to the date: 63% · 133 634 USD
Remaining due payment: 78 483 USD
32
1% · 2 121 USD
April 2028
Paid to the date: 64% · 135 755 USD
Remaining due payment: 76 362 USD
33
1% · 2 121 USD
May 2028
Paid to the date: 65% · 137 876 USD
Remaining due payment: 74 241 USD
34
1% · 2 121 USD
June 2028
Paid to the date: 66% · 139 997 USD
Remaining due payment: 72 120 USD
35
1% · 2 121 USD
July 2028
Paid to the date: 67% · 142 118 USD
Remaining due payment: 69 999 USD
36
1% · 2 121 USD
August 2028
Paid to the date: 68% · 144 239 USD
Remaining due payment: 67 877 USD
37
1% · 2 121 USD
September 2028
Paid to the date: 69% · 146 361 USD
Remaining due payment: 65 756 USD
38
1% · 2 121 USD
October 2028
Paid to the date: 70% · 148 482 USD
Remaining due payment: 63 635 USD
39
1% · 2 121 USD
November 2028
Paid to the date: 71% · 150 603 USD
Remaining due payment: 61 514 USD
40
1% · 2 121 USD
December 2028
Paid to the date: 72% · 152 724 USD
Remaining due payment: 59 393 USD
41
1% · 2 121 USD
January 2029
Paid to the date: 73% · 154 845 USD
Remaining due payment: 57 272 USD
42
1% · 2 121 USD
March 2029
Paid to the date: 74% · 156 966 USD
Remaining due payment: 55 150 USD
43
1% · 2 121 USD
March 2029
Paid to the date: 75% · 159 088 USD
Remaining due payment: 53 029 USD
44
1% · 2 121 USD
April 2029
Paid to the date: 76% · 161 209 USD
Remaining due payment: 50 908 USD
45
1% · 2 121 USD
May 2029
Paid to the date: 77% · 163 330 USD
Remaining due payment: 48 787 USD
46
0.5% · 1 061 USD
June 2029
Paid to the date: 77.5% · 164 391 USD
Remaining due payment: 47 726 USD
47
0.5% · 1 061 USD
July 2029
Paid to the date: 78% · 165 451 USD
Remaining due payment: 46 666 USD
48
0.5% · 1 061 USD
August 2029
Paid to the date: 78.5% · 166 512 USD
Remaining due payment: 45 605 USD
49
0.5% · 1 061 USD
September 2029
Paid to the date: 79% · 167 572 USD
Remaining due payment: 44 545 USD
50
0.5% · 1 061 USD
October 2029
Paid to the date: 79.5% · 168 633 USD
Remaining due payment: 43 484 USD
51
0.5% · 1 061 USD
November 2029
Paid to the date: 80% · 169 693 USD
Remaining due payment: 42 423 USD
52
0.5% · 1 061 USD
December 2029
Paid to the date: 80.5% · 170 754 USD
Remaining due payment: 41 363 USD
53
0.5% · 1 061 USD
January 2030
Paid to the date: 81% · 171 815 USD
Remaining due payment: 40 302 USD
54
0.5% · 1 061 USD
March 2030
Paid to the date: 81.5% · 172 875 USD
Remaining due payment: 39 242 USD
55
0.5% · 1 061 USD
March 2030
Paid to the date: 82% · 173 936 USD
Remaining due payment: 38 181 USD
56
0.5% · 1 061 USD
April 2030
Paid to the date: 82.5% · 174 996 USD
Remaining due payment: 37 120 USD
57
0.5% · 1 061 USD
May 2030
Paid to the date: 83% · 176 057 USD
Remaining due payment: 36 060 USD
58
0.5% · 1 061 USD
June 2030
Paid to the date: 83.5% · 177 118 USD
Remaining due payment: 34 999 USD
59
0.5% · 1 061 USD
July 2030
Paid to the date: 84% · 178 178 USD
Remaining due payment: 33 939 USD
60
0.5% · 1 061 USD
August 2030
Paid to the date: 84.5% · 179 239 USD
Remaining due payment: 32 878 USD
61
0.5% · 1 061 USD
September 2030
Paid to the date: 85% · 180 299 USD
Remaining due payment: 31 818 USD
62
0.5% · 1 061 USD
October 2030
Paid to the date: 85.5% · 181 360 USD
Remaining due payment: 30 757 USD
63
0.5% · 1 061 USD
November 2030
Paid to the date: 86% · 182 421 USD
Remaining due payment: 29 696 USD
64
0.5% · 1 061 USD
December 2030
Paid to the date: 86.5% · 183 481 USD
Remaining due payment: 28 636 USD
65
0.5% · 1 061 USD
January 2031
Paid to the date: 87% · 184 542 USD
Remaining due payment: 27 575 USD
66
0.5% · 1 061 USD
March 2031
Paid to the date: 87.5% · 185 602 USD
Remaining due payment: 26 515 USD
67
0.5% · 1 061 USD
March 2031
Paid to the date: 88% · 186 663 USD
Remaining due payment: 25 454 USD
68
0.5% · 1 061 USD
April 2031
Paid to the date: 88.5% · 187 723 USD
Remaining due payment: 24 393 USD
69
0.5% · 1 061 USD
May 2031
Paid to the date: 89% · 188 784 USD
Remaining due payment: 23 333 USD
70
0.5% · 1 061 USD
June 2031
Paid to the date: 89.5% · 189 845 USD
Remaining due payment: 22 272 USD
71
0.5% · 1 061 USD
July 2031
Paid to the date: 90% · 190 905 USD
Remaining due payment: 21 212 USD
72
0.5% · 1 061 USD
August 2031
Paid to the date: 90.5% · 191 966 USD
Remaining due payment: 20 151 USD
73
0.5% · 1 061 USD
September 2031
Paid to the date: 91% · 193 026 USD
Remaining due payment: 19 091 USD
74
0.5% · 1 061 USD
October 2031
Paid to the date: 91.5% · 194 087 USD
Remaining due payment: 18 030 USD
75
0.5% · 1 061 USD
November 2031
Paid to the date: 92% · 195 148 USD
Remaining due payment: 16 969 USD
76
0.5% · 1 061 USD
December 2031
Paid to the date: 92.5% · 196 208 USD
Remaining due payment: 15 909 USD
77
0.5% · 1 061 USD
January 2032
Paid to the date: 93% · 197 269 USD
Remaining due payment: 14 848 USD
78
0.5% · 1 061 USD
March 2032
Paid to the date: 93.5% · 198 329 USD
Remaining due payment: 13 788 USD
79
0.5% · 1 061 USD
March 2032
Paid to the date: 94% · 199 390 USD
Remaining due payment: 12 727 USD
80
0.5% · 1 061 USD
April 2032
Paid to the date: 94.5% · 200 450 USD
Remaining due payment: 11 666 USD
81
0.5% · 1 061 USD
May 2032
Paid to the date: 95% · 201 511 USD
Remaining due payment: 10 606 USD
82
0.5% · 1 061 USD
June 2032
Paid to the date: 95.5% · 202 572 USD
Remaining due payment: 9 545 USD
83
0.5% · 1 061 USD
July 2032
Paid to the date: 96% · 203 632 USD
Remaining due payment: 8 485 USD
84
0.5% · 1 061 USD
August 2032
Paid to the date: 96.5% · 204 693 USD
Remaining due payment: 7 424 USD
85
0.5% · 1 061 USD
September 2032
Paid to the date: 97% · 205 753 USD
Remaining due payment: 6 364 USD
86
0.5% · 1 061 USD
October 2032
Paid to the date: 97.5% · 206 814 USD
Remaining due payment: 5 303 USD
87
0.5% · 1 061 USD
November 2032
Paid to the date: 98% · 207 875 USD
Remaining due payment: 4 242 USD
88
0.5% · 1 061 USD
December 2032
Paid to the date: 98.5% · 208 935 USD
Remaining due payment: 3 182 USD
89
0.5% · 1 061 USD
January 2033
Paid to the date: 99% · 209 996 USD
Remaining due payment: 2 121 USD
90
0.5% · 1 061 USD
March 2033
Paid to the date: 99.5% · 211 056 USD
Remaining due payment: 1 061 USD
91
0.5% · 1 061 USD
March 2033
Paid to the date: 100% · 212 117 USD
Remaining due payment: 0.0000 USD