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

About

EX-5e6112e8f - Ibiza - SAMANA

Unit type:
Price: 874470.0 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% · 47 623 USD
At reservation · September 2025
Paid to the date: 20% · 47 623 USD
Remaining due payment: 190 491 USD
2
1% · 2 381 USD
October 2025
Paid to the date: 21% · 50 004 USD
Remaining due payment: 188 109 USD
3
1% · 2 381 USD
November 2025
Paid to the date: 22% · 52 385 USD
Remaining due payment: 185 728 USD
4
1% · 2 381 USD
December 2025
Paid to the date: 23% · 54 766 USD
Remaining due payment: 183 347 USD
5
1% · 2 381 USD
January 2026
Paid to the date: 24% · 57 147 USD
Remaining due payment: 180 966 USD
6
1% · 2 381 USD
February 2026
Paid to the date: 25% · 59 528 USD
Remaining due payment: 178 585 USD
7
1% · 2 381 USD
March 2026
Paid to the date: 26% · 61 909 USD
Remaining due payment: 176 204 USD
8
1% · 2 381 USD
April 2026
Paid to the date: 27% · 64 291 USD
Remaining due payment: 173 823 USD
9
1% · 2 381 USD
May 2026
Paid to the date: 28% · 66 672 USD
Remaining due payment: 171 441 USD
10
1% · 2 381 USD
June 2026
Paid to the date: 29% · 69 053 USD
Remaining due payment: 169 060 USD
11
1% · 2 381 USD
July 2026
Paid to the date: 30% · 71 434 USD
Remaining due payment: 166 679 USD
Resale is available
12
10% · 23 811 USD
August 2026
Paid to the date: 40% · 95 245 USD
Remaining due payment: 142 868 USD
13
1% · 2 381 USD
September 2026
Paid to the date: 41% · 97 626 USD
Remaining due payment: 140 487 USD
14
1% · 2 381 USD
October 2026
Paid to the date: 42% · 100 008 USD
Remaining due payment: 138 106 USD
15
1% · 2 381 USD
November 2026
Paid to the date: 43% · 102 389 USD
Remaining due payment: 135 724 USD
16
1% · 2 381 USD
December 2026
Paid to the date: 44% · 104 770 USD
Remaining due payment: 133 343 USD
17
1% · 2 381 USD
January 2027
Paid to the date: 45% · 107 151 USD
Remaining due payment: 130 962 USD
18
5% · 11 906 USD
February 2027
Paid to the date: 50% · 119 057 USD
Remaining due payment: 119 057 USD
19
1% · 2 381 USD
March 2027
Paid to the date: 51% · 121 438 USD
Remaining due payment: 116 675 USD
20
1% · 2 381 USD
April 2027
Paid to the date: 52% · 123 819 USD
Remaining due payment: 114 294 USD
21
1% · 2 381 USD
May 2027
Paid to the date: 53% · 126 200 USD
Remaining due payment: 111 913 USD
22
1% · 2 381 USD
June 2027
Paid to the date: 54% · 128 581 USD
Remaining due payment: 109 532 USD
23
1% · 2 381 USD
July 2027
Paid to the date: 55% · 130 962 USD
Remaining due payment: 107 151 USD
24
1% · 2 381 USD
August 2027
Paid to the date: 56% · 133 343 USD
Remaining due payment: 104 770 USD
25
1% · 2 381 USD
September 2027
Paid to the date: 57% · 135 724 USD
Remaining due payment: 102 389 USD
26
1% · 2 381 USD
October 2027
Paid to the date: 58% · 138 106 USD
Remaining due payment: 100 008 USD
27
1% · 2 381 USD
November 2027
Paid to the date: 59% · 140 487 USD
Remaining due payment: 97 626 USD
28
1% · 2 381 USD
December 2027
Paid to the date: 60% · 142 868 USD
Remaining due payment: 95 245 USD
29
1% · 2 381 USD
January 2028
Paid to the date: 61% · 145 249 USD
Remaining due payment: 92 864 USD
30
1% · 2 381 USD
February 2028
Paid to the date: 62% · 147 630 USD
Remaining due payment: 90 483 USD
31
1% · 2 381 USD
March 2028
Paid to the date: 63% · 150 011 USD
Remaining due payment: 88 102 USD
32
1% · 2 381 USD
April 2028
Paid to the date: 64% · 152 392 USD
Remaining due payment: 85 721 USD
33
1% · 2 381 USD
May 2028
Paid to the date: 65% · 154 774 USD
Remaining due payment: 83 340 USD
34
1% · 2 381 USD
June 2028
Paid to the date: 66% · 157 155 USD
Remaining due payment: 80 958 USD
35
1% · 2 381 USD
July 2028
Paid to the date: 67% · 159 536 USD
Remaining due payment: 78 577 USD
36
1% · 2 381 USD
August 2028
Paid to the date: 68% · 161 917 USD
Remaining due payment: 76 196 USD
37
1% · 2 381 USD
September 2028
Paid to the date: 69% · 164 298 USD
Remaining due payment: 73 815 USD
38
1% · 2 381 USD
October 2028
Paid to the date: 70% · 166 679 USD
Remaining due payment: 71 434 USD
39
1% · 2 381 USD
November 2028
Paid to the date: 71% · 169 060 USD
Remaining due payment: 69 053 USD
40
1% · 2 381 USD
December 2028
Paid to the date: 72% · 171 441 USD
Remaining due payment: 66 672 USD
41
1% · 2 381 USD
January 2029
Paid to the date: 73% · 173 823 USD
Remaining due payment: 64 291 USD
42
1% · 2 381 USD
February 2029
Paid to the date: 74% · 176 204 USD
Remaining due payment: 61 909 USD
43
1% · 2 381 USD
March 2029
Paid to the date: 75% · 178 585 USD
Remaining due payment: 59 528 USD
44
1% · 2 381 USD
April 2029
Paid to the date: 76% · 180 966 USD
Remaining due payment: 57 147 USD
45
1% · 2 381 USD
May 2029
Paid to the date: 77% · 183 347 USD
Remaining due payment: 54 766 USD
46
0.5% · 1 191 USD
June 2029
Paid to the date: 77.5% · 184 538 USD
Remaining due payment: 53 575 USD
47
0.5% · 1 191 USD
July 2029
Paid to the date: 78% · 185 728 USD
Remaining due payment: 52 385 USD
48
0.5% · 1 191 USD
August 2029
Paid to the date: 78.5% · 186 919 USD
Remaining due payment: 51 194 USD
49
0.5% · 1 191 USD
September 2029
Paid to the date: 79% · 188 109 USD
Remaining due payment: 50 004 USD
50
0.5% · 1 191 USD
October 2029
Paid to the date: 79.5% · 189 300 USD
Remaining due payment: 48 813 USD
51
0.5% · 1 191 USD
November 2029
Paid to the date: 80% · 190 491 USD
Remaining due payment: 47 623 USD
52
0.5% · 1 191 USD
December 2029
Paid to the date: 80.5% · 191 681 USD
Remaining due payment: 46 432 USD
53
0.5% · 1 191 USD
January 2030
Paid to the date: 81% · 192 872 USD
Remaining due payment: 45 241 USD
54
0.5% · 1 191 USD
February 2030
Paid to the date: 81.5% · 194 062 USD
Remaining due payment: 44 051 USD
55
0.5% · 1 191 USD
March 2030
Paid to the date: 82% · 195 253 USD
Remaining due payment: 42 860 USD
56
0.5% · 1 191 USD
April 2030
Paid to the date: 82.5% · 196 443 USD
Remaining due payment: 41 670 USD
57
0.5% · 1 191 USD
May 2030
Paid to the date: 83% · 197 634 USD
Remaining due payment: 40 479 USD
58
0.5% · 1 191 USD
June 2030
Paid to the date: 83.5% · 198 824 USD
Remaining due payment: 39 289 USD
59
0.5% · 1 191 USD
July 2030
Paid to the date: 84% · 200 015 USD
Remaining due payment: 38 098 USD
60
0.5% · 1 191 USD
August 2030
Paid to the date: 84.5% · 201 206 USD
Remaining due payment: 36 908 USD
61
0.5% · 1 191 USD
September 2030
Paid to the date: 85% · 202 396 USD
Remaining due payment: 35 717 USD
62
0.5% · 1 191 USD
October 2030
Paid to the date: 85.5% · 203 587 USD
Remaining due payment: 34 526 USD
63
0.5% · 1 191 USD
November 2030
Paid to the date: 86% · 204 777 USD
Remaining due payment: 33 336 USD
64
0.5% · 1 191 USD
December 2030
Paid to the date: 86.5% · 205 968 USD
Remaining due payment: 32 145 USD
65
0.5% · 1 191 USD
January 2031
Paid to the date: 87% · 207 158 USD
Remaining due payment: 30 955 USD
66
0.5% · 1 191 USD
February 2031
Paid to the date: 87.5% · 208 349 USD
Remaining due payment: 29 764 USD
67
0.5% · 1 191 USD
March 2031
Paid to the date: 88% · 209 540 USD
Remaining due payment: 28 574 USD
68
0.5% · 1 191 USD
April 2031
Paid to the date: 88.5% · 210 730 USD
Remaining due payment: 27 383 USD
69
0.5% · 1 191 USD
May 2031
Paid to the date: 89% · 211 921 USD
Remaining due payment: 26 192 USD
70
0.5% · 1 191 USD
June 2031
Paid to the date: 89.5% · 213 111 USD
Remaining due payment: 25 002 USD
71
0.5% · 1 191 USD
July 2031
Paid to the date: 90% · 214 302 USD
Remaining due payment: 23 811 USD
72
0.5% · 1 191 USD
August 2031
Paid to the date: 90.5% · 215 492 USD
Remaining due payment: 22 621 USD
73
0.5% · 1 191 USD
September 2031
Paid to the date: 91% · 216 683 USD
Remaining due payment: 21 430 USD
74
0.5% · 1 191 USD
October 2031
Paid to the date: 91.5% · 217 874 USD
Remaining due payment: 20 240 USD
75
0.5% · 1 191 USD
November 2031
Paid to the date: 92% · 219 064 USD
Remaining due payment: 19 049 USD
76
0.5% · 1 191 USD
December 2031
Paid to the date: 92.5% · 220 255 USD
Remaining due payment: 17 858 USD
77
0.5% · 1 191 USD
January 2032
Paid to the date: 93% · 221 445 USD
Remaining due payment: 16 668 USD
78
0.5% · 1 191 USD
February 2032
Paid to the date: 93.5% · 222 636 USD
Remaining due payment: 15 477 USD
79
0.5% · 1 191 USD
March 2032
Paid to the date: 94% · 223 826 USD
Remaining due payment: 14 287 USD
80
0.5% · 1 191 USD
April 2032
Paid to the date: 94.5% · 225 017 USD
Remaining due payment: 13 096 USD
81
0.5% · 1 191 USD
May 2032
Paid to the date: 95% · 226 207 USD
Remaining due payment: 11 906 USD
82
0.5% · 1 191 USD
June 2032
Paid to the date: 95.5% · 227 398 USD
Remaining due payment: 10 715 USD
83
0.5% · 1 191 USD
July 2032
Paid to the date: 96% · 228 589 USD
Remaining due payment: 9 525 USD
84
0.5% · 1 191 USD
August 2032
Paid to the date: 96.5% · 229 779 USD
Remaining due payment: 8 334 USD
85
0.5% · 1 191 USD
September 2032
Paid to the date: 97% · 230 970 USD
Remaining due payment: 7 143 USD
86
0.5% · 1 191 USD
October 2032
Paid to the date: 97.5% · 232 160 USD
Remaining due payment: 5 953 USD
87
0.5% · 1 191 USD
November 2032
Paid to the date: 98% · 233 351 USD
Remaining due payment: 4 762 USD
88
0.5% · 1 191 USD
December 2032
Paid to the date: 98.5% · 234 541 USD
Remaining due payment: 3 572 USD
89
0.5% · 1 191 USD
January 2033
Paid to the date: 99% · 235 732 USD
Remaining due payment: 2 381 USD
90
0.5% · 1 191 USD
February 2033
Paid to the date: 99.5% · 236 923 USD
Remaining due payment: 1 191 USD
91
0.5% · 1 191 USD
March 2033
Paid to the date: 100% · 238 113 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