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

About

EX-5de6cd1c7 - Ibiza - SAMANA

Unit type:
Price: 784000.0 AED
Area: 454.0 sqft (42.18 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 42 696 USD
At reservation · September 2025
Paid to the date: 20% · 42 696 USD
Remaining due payment: 170 783 USD
2
1% · 2 135 USD
October 2025
Paid to the date: 21% · 44 830 USD
Remaining due payment: 168 648 USD
3
1% · 2 135 USD
November 2025
Paid to the date: 22% · 46 965 USD
Remaining due payment: 166 513 USD
4
1% · 2 135 USD
December 2025
Paid to the date: 23% · 49 100 USD
Remaining due payment: 164 378 USD
5
1% · 2 135 USD
January 2026
Paid to the date: 24% · 51 235 USD
Remaining due payment: 162 244 USD
6
1% · 2 135 USD
February 2026
Paid to the date: 25% · 53 370 USD
Remaining due payment: 160 109 USD
7
1% · 2 135 USD
March 2026
Paid to the date: 26% · 55 504 USD
Remaining due payment: 157 974 USD
8
1% · 2 135 USD
April 2026
Paid to the date: 27% · 57 639 USD
Remaining due payment: 155 839 USD
9
1% · 2 135 USD
May 2026
Paid to the date: 28% · 59 774 USD
Remaining due payment: 153 704 USD
10
1% · 2 135 USD
June 2026
Paid to the date: 29% · 61 909 USD
Remaining due payment: 151 570 USD
11
1% · 2 135 USD
July 2026
Paid to the date: 30% · 64 044 USD
Remaining due payment: 149 435 USD
Resale is available
12
10% · 21 348 USD
August 2026
Paid to the date: 40% · 85 391 USD
Remaining due payment: 128 087 USD
13
1% · 2 135 USD
September 2026
Paid to the date: 41% · 87 526 USD
Remaining due payment: 125 952 USD
14
1% · 2 135 USD
October 2026
Paid to the date: 42% · 89 661 USD
Remaining due payment: 123 817 USD
15
1% · 2 135 USD
November 2026
Paid to the date: 43% · 91 796 USD
Remaining due payment: 121 683 USD
16
1% · 2 135 USD
December 2026
Paid to the date: 44% · 93 930 USD
Remaining due payment: 119 548 USD
17
1% · 2 135 USD
January 2027
Paid to the date: 45% · 96 065 USD
Remaining due payment: 117 413 USD
18
5% · 10 674 USD
February 2027
Paid to the date: 50% · 106 739 USD
Remaining due payment: 106 739 USD
19
1% · 2 135 USD
March 2027
Paid to the date: 51% · 108 874 USD
Remaining due payment: 104 604 USD
20
1% · 2 135 USD
April 2027
Paid to the date: 52% · 111 009 USD
Remaining due payment: 102 470 USD
21
1% · 2 135 USD
May 2027
Paid to the date: 53% · 113 144 USD
Remaining due payment: 100 335 USD
22
1% · 2 135 USD
June 2027
Paid to the date: 54% · 115 278 USD
Remaining due payment: 98 200 USD
23
1% · 2 135 USD
July 2027
Paid to the date: 55% · 117 413 USD
Remaining due payment: 96 065 USD
24
1% · 2 135 USD
August 2027
Paid to the date: 56% · 119 548 USD
Remaining due payment: 93 930 USD
25
1% · 2 135 USD
September 2027
Paid to the date: 57% · 121 683 USD
Remaining due payment: 91 796 USD
26
1% · 2 135 USD
October 2027
Paid to the date: 58% · 123 817 USD
Remaining due payment: 89 661 USD
27
1% · 2 135 USD
November 2027
Paid to the date: 59% · 125 952 USD
Remaining due payment: 87 526 USD
28
1% · 2 135 USD
December 2027
Paid to the date: 60% · 128 087 USD
Remaining due payment: 85 391 USD
29
1% · 2 135 USD
January 2028
Paid to the date: 61% · 130 222 USD
Remaining due payment: 83 257 USD
30
1% · 2 135 USD
February 2028
Paid to the date: 62% · 132 357 USD
Remaining due payment: 81 122 USD
31
1% · 2 135 USD
March 2028
Paid to the date: 63% · 134 491 USD
Remaining due payment: 78 987 USD
32
1% · 2 135 USD
April 2028
Paid to the date: 64% · 136 626 USD
Remaining due payment: 76 852 USD
33
1% · 2 135 USD
May 2028
Paid to the date: 65% · 138 761 USD
Remaining due payment: 74 717 USD
34
1% · 2 135 USD
June 2028
Paid to the date: 66% · 140 896 USD
Remaining due payment: 72 583 USD
35
1% · 2 135 USD
July 2028
Paid to the date: 67% · 143 030 USD
Remaining due payment: 70 448 USD
36
1% · 2 135 USD
August 2028
Paid to the date: 68% · 145 165 USD
Remaining due payment: 68 313 USD
37
1% · 2 135 USD
September 2028
Paid to the date: 69% · 147 300 USD
Remaining due payment: 66 178 USD
38
1% · 2 135 USD
October 2028
Paid to the date: 70% · 149 435 USD
Remaining due payment: 64 043 USD
39
1% · 2 135 USD
November 2028
Paid to the date: 71% · 151 570 USD
Remaining due payment: 61 909 USD
40
1% · 2 135 USD
December 2028
Paid to the date: 72% · 153 704 USD
Remaining due payment: 59 774 USD
41
1% · 2 135 USD
January 2029
Paid to the date: 73% · 155 839 USD
Remaining due payment: 57 639 USD
42
1% · 2 135 USD
February 2029
Paid to the date: 74% · 157 974 USD
Remaining due payment: 55 504 USD
43
1% · 2 135 USD
March 2029
Paid to the date: 75% · 160 109 USD
Remaining due payment: 53 370 USD
44
1% · 2 135 USD
April 2029
Paid to the date: 76% · 162 244 USD
Remaining due payment: 51 235 USD
45
1% · 2 135 USD
May 2029
Paid to the date: 77% · 164 378 USD
Remaining due payment: 49 100 USD
46
0.5% · 1 067 USD
June 2029
Paid to the date: 77.5% · 165 446 USD
Remaining due payment: 48 033 USD
47
0.5% · 1 067 USD
July 2029
Paid to the date: 78% · 166 513 USD
Remaining due payment: 46 965 USD
48
0.5% · 1 067 USD
August 2029
Paid to the date: 78.5% · 167 580 USD
Remaining due payment: 45 898 USD
49
0.5% · 1 067 USD
September 2029
Paid to the date: 79% · 168 648 USD
Remaining due payment: 44 830 USD
50
0.5% · 1 067 USD
October 2029
Paid to the date: 79.5% · 169 715 USD
Remaining due payment: 43 763 USD
51
0.5% · 1 067 USD
November 2029
Paid to the date: 80% · 170 783 USD
Remaining due payment: 42 696 USD
52
0.5% · 1 067 USD
December 2029
Paid to the date: 80.5% · 171 850 USD
Remaining due payment: 41 628 USD
53
0.5% · 1 067 USD
January 2030
Paid to the date: 81% · 172 917 USD
Remaining due payment: 40 561 USD
54
0.5% · 1 067 USD
February 2030
Paid to the date: 81.5% · 173 985 USD
Remaining due payment: 39 493 USD
55
0.5% · 1 067 USD
March 2030
Paid to the date: 82% · 175 052 USD
Remaining due payment: 38 426 USD
56
0.5% · 1 067 USD
April 2030
Paid to the date: 82.5% · 176 120 USD
Remaining due payment: 37 359 USD
57
0.5% · 1 067 USD
May 2030
Paid to the date: 83% · 177 187 USD
Remaining due payment: 36 291 USD
58
0.5% · 1 067 USD
June 2030
Paid to the date: 83.5% · 178 254 USD
Remaining due payment: 35 224 USD
59
0.5% · 1 067 USD
July 2030
Paid to the date: 84% · 179 322 USD
Remaining due payment: 34 157 USD
60
0.5% · 1 067 USD
August 2030
Paid to the date: 84.5% · 180 389 USD
Remaining due payment: 33 089 USD
61
0.5% · 1 067 USD
September 2030
Paid to the date: 85% · 181 457 USD
Remaining due payment: 32 022 USD
62
0.5% · 1 067 USD
October 2030
Paid to the date: 85.5% · 182 524 USD
Remaining due payment: 30 954 USD
63
0.5% · 1 067 USD
November 2030
Paid to the date: 86% · 183 591 USD
Remaining due payment: 29 887 USD
64
0.5% · 1 067 USD
December 2030
Paid to the date: 86.5% · 184 659 USD
Remaining due payment: 28 820 USD
65
0.5% · 1 067 USD
January 2031
Paid to the date: 87% · 185 726 USD
Remaining due payment: 27 752 USD
66
0.5% · 1 067 USD
February 2031
Paid to the date: 87.5% · 186 794 USD
Remaining due payment: 26 685 USD
67
0.5% · 1 067 USD
March 2031
Paid to the date: 88% · 187 861 USD
Remaining due payment: 25 617 USD
68
0.5% · 1 067 USD
April 2031
Paid to the date: 88.5% · 188 928 USD
Remaining due payment: 24 550 USD
69
0.5% · 1 067 USD
May 2031
Paid to the date: 89% · 189 996 USD
Remaining due payment: 23 483 USD
70
0.5% · 1 067 USD
June 2031
Paid to the date: 89.5% · 191 063 USD
Remaining due payment: 22 415 USD
71
0.5% · 1 067 USD
July 2031
Paid to the date: 90% · 192 130 USD
Remaining due payment: 21 348 USD
72
0.5% · 1 067 USD
August 2031
Paid to the date: 90.5% · 193 198 USD
Remaining due payment: 20 280 USD
73
0.5% · 1 067 USD
September 2031
Paid to the date: 91% · 194 265 USD
Remaining due payment: 19 213 USD
74
0.5% · 1 067 USD
October 2031
Paid to the date: 91.5% · 195 333 USD
Remaining due payment: 18 146 USD
75
0.5% · 1 067 USD
November 2031
Paid to the date: 92% · 196 400 USD
Remaining due payment: 17 078 USD
76
0.5% · 1 067 USD
December 2031
Paid to the date: 92.5% · 197 467 USD
Remaining due payment: 16 011 USD
77
0.5% · 1 067 USD
January 2032
Paid to the date: 93% · 198 535 USD
Remaining due payment: 14 943 USD
78
0.5% · 1 067 USD
February 2032
Paid to the date: 93.5% · 199 602 USD
Remaining due payment: 13 876 USD
79
0.5% · 1 067 USD
March 2032
Paid to the date: 94% · 200 670 USD
Remaining due payment: 12 809 USD
80
0.5% · 1 067 USD
April 2032
Paid to the date: 94.5% · 201 737 USD
Remaining due payment: 11 741 USD
81
0.5% · 1 067 USD
May 2032
Paid to the date: 95% · 202 804 USD
Remaining due payment: 10 674 USD
82
0.5% · 1 067 USD
June 2032
Paid to the date: 95.5% · 203 872 USD
Remaining due payment: 9 607 USD
83
0.5% · 1 067 USD
July 2032
Paid to the date: 96% · 204 939 USD
Remaining due payment: 8 539 USD
84
0.5% · 1 067 USD
August 2032
Paid to the date: 96.5% · 206 007 USD
Remaining due payment: 7 472 USD
85
0.5% · 1 067 USD
September 2032
Paid to the date: 97% · 207 074 USD
Remaining due payment: 6 404 USD
86
0.5% · 1 067 USD
October 2032
Paid to the date: 97.5% · 208 141 USD
Remaining due payment: 5 337 USD
87
0.5% · 1 067 USD
November 2032
Paid to the date: 98% · 209 209 USD
Remaining due payment: 4 270 USD
88
0.5% · 1 067 USD
December 2032
Paid to the date: 98.5% · 210 276 USD
Remaining due payment: 3 202 USD
89
0.5% · 1 067 USD
January 2033
Paid to the date: 99% · 211 344 USD
Remaining due payment: 2 135 USD
90
0.5% · 1 067 USD
February 2033
Paid to the date: 99.5% · 212 411 USD
Remaining due payment: 1 067 USD
91
0.5% · 1 067 USD
March 2033
Paid to the date: 100% · 213 478 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