'/%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-6116ccd57 - Ibiza - SAMANA
Unit type:
Price:786301.0 AED
Area: 780.0 sqft (72.46 sqm)
Views:
Unit type:
Price:
Area: 780.0 sqft (72.46 sqm)
Views:
Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
20% · 42 821 USD
At reservation · September 2025
Paid to the date: 20% · 42 821 USD
Remaining due payment: 171 284 USD
2
1% · 2 141 USD
October 2025
Paid to the date: 21% · 44 962 USD
Remaining due payment: 169 143 USD
3
1% · 2 141 USD
November 2025
Paid to the date: 22% · 47 103 USD
Remaining due payment: 167 002 USD
4
1% · 2 141 USD
December 2025
Paid to the date: 23% · 49 244 USD
Remaining due payment: 164 861 USD
5
1% · 2 141 USD
January 2026
Paid to the date: 24% · 51 385 USD
Remaining due payment: 162 720 USD
6
1% · 2 141 USD
March 2026
Paid to the date: 25% · 53 526 USD
Remaining due payment: 160 579 USD
7
1% · 2 141 USD
March 2026
Paid to the date: 26% · 55 667 USD
Remaining due payment: 158 438 USD
8
1% · 2 141 USD
April 2026
Paid to the date: 27% · 57 808 USD
Remaining due payment: 156 297 USD
9
1% · 2 141 USD
May 2026
Paid to the date: 28% · 59 949 USD
Remaining due payment: 154 156 USD
10
1% · 2 141 USD
June 2026
Paid to the date: 29% · 62 090 USD
Remaining due payment: 152 014 USD
11
1% · 2 141 USD
July 2026
Paid to the date: 30% · 64 231 USD
Remaining due payment: 149 873 USD
Resale is available
12
10% · 21 410 USD
August 2026
Paid to the date: 40% · 85 642 USD
Remaining due payment: 128 463 USD
13
1% · 2 141 USD
September 2026
Paid to the date: 41% · 87 783 USD
Remaining due payment: 126 322 USD
14
1% · 2 141 USD
October 2026
Paid to the date: 42% · 89 924 USD
Remaining due payment: 124 181 USD
15
1% · 2 141 USD
November 2026
Paid to the date: 43% · 92 065 USD
Remaining due payment: 122 040 USD
16
1% · 2 141 USD
December 2026
Paid to the date: 44% · 94 206 USD
Remaining due payment: 119 899 USD
17
1% · 2 141 USD
January 2027
Paid to the date: 45% · 96 347 USD
Remaining due payment: 117 758 USD
18
5% · 10 705 USD
March 2027
Paid to the date: 50% · 107 052 USD
Remaining due payment: 107 052 USD
19
1% · 2 141 USD
March 2027
Paid to the date: 51% · 109 193 USD
Remaining due payment: 104 911 USD
20
1% · 2 141 USD
April 2027
Paid to the date: 52% · 111 335 USD
Remaining due payment: 102 770 USD
21
1% · 2 141 USD
May 2027
Paid to the date: 53% · 113 476 USD
Remaining due payment: 100 629 USD
22
1% · 2 141 USD
June 2027
Paid to the date: 54% · 115 617 USD
Remaining due payment: 98 488 USD
23
1% · 2 141 USD
July 2027
Paid to the date: 55% · 117 758 USD
Remaining due payment: 96 347 USD
24
1% · 2 141 USD
August 2027
Paid to the date: 56% · 119 899 USD
Remaining due payment: 94 206 USD
25
1% · 2 141 USD
September 2027
Paid to the date: 57% · 122 040 USD
Remaining due payment: 92 065 USD
26
1% · 2 141 USD
October 2027
Paid to the date: 58% · 124 181 USD
Remaining due payment: 89 924 USD
27
1% · 2 141 USD
November 2027
Paid to the date: 59% · 126 322 USD
Remaining due payment: 87 783 USD
28
1% · 2 141 USD
December 2027
Paid to the date: 60% · 128 463 USD
Remaining due payment: 85 642 USD
29
1% · 2 141 USD
January 2028
Paid to the date: 61% · 130 604 USD
Remaining due payment: 83 501 USD
30
1% · 2 141 USD
March 2028
Paid to the date: 62% · 132 745 USD
Remaining due payment: 81 360 USD
31
1% · 2 141 USD
March 2028
Paid to the date: 63% · 134 886 USD
Remaining due payment: 79 219 USD
32
1% · 2 141 USD
April 2028
Paid to the date: 64% · 137 027 USD
Remaining due payment: 77 078 USD
33
1% · 2 141 USD
May 2028
Paid to the date: 65% · 139 168 USD
Remaining due payment: 74 937 USD
34
1% · 2 141 USD
June 2028
Paid to the date: 66% · 141 309 USD
Remaining due payment: 72 796 USD
35
1% · 2 141 USD
July 2028
Paid to the date: 67% · 143 450 USD
Remaining due payment: 70 655 USD
36
1% · 2 141 USD
August 2028
Paid to the date: 68% · 145 591 USD
Remaining due payment: 68 514 USD
37
1% · 2 141 USD
September 2028
Paid to the date: 69% · 147 732 USD
Remaining due payment: 66 373 USD
38
1% · 2 141 USD
October 2028
Paid to the date: 70% · 149 873 USD
Remaining due payment: 64 231 USD
39
1% · 2 141 USD
November 2028
Paid to the date: 71% · 152 014 USD
Remaining due payment: 62 090 USD
40
1% · 2 141 USD
December 2028
Paid to the date: 72% · 154 156 USD
Remaining due payment: 59 949 USD
41
1% · 2 141 USD
January 2029
Paid to the date: 73% · 156 297 USD
Remaining due payment: 57 808 USD
42
1% · 2 141 USD
March 2029
Paid to the date: 74% · 158 438 USD
Remaining due payment: 55 667 USD
43
1% · 2 141 USD
March 2029
Paid to the date: 75% · 160 579 USD
Remaining due payment: 53 526 USD
44
1% · 2 141 USD
April 2029
Paid to the date: 76% · 162 720 USD
Remaining due payment: 51 385 USD
45
1% · 2 141 USD
May 2029
Paid to the date: 77% · 164 861 USD
Remaining due payment: 49 244 USD
46
0.5% · 1 071 USD
June 2029
Paid to the date: 77.5% · 165 931 USD
Remaining due payment: 48 174 USD
47
0.5% · 1 071 USD
July 2029
Paid to the date: 78% · 167 002 USD
Remaining due payment: 47 103 USD
48
0.5% · 1 071 USD
August 2029
Paid to the date: 78.5% · 168 072 USD
Remaining due payment: 46 033 USD
49
0.5% · 1 071 USD
September 2029
Paid to the date: 79% · 169 143 USD
Remaining due payment: 44 962 USD
50
0.5% · 1 071 USD
October 2029
Paid to the date: 79.5% · 170 213 USD
Remaining due payment: 43 892 USD
51
0.5% · 1 071 USD
November 2029
Paid to the date: 80% · 171 284 USD
Remaining due payment: 42 821 USD
52
0.5% · 1 071 USD
December 2029
Paid to the date: 80.5% · 172 354 USD
Remaining due payment: 41 750 USD
53
0.5% · 1 071 USD
January 2030
Paid to the date: 81% · 173 425 USD
Remaining due payment: 40 680 USD
54
0.5% · 1 071 USD
March 2030
Paid to the date: 81.5% · 174 495 USD
Remaining due payment: 39 609 USD
55
0.5% · 1 071 USD
March 2030
Paid to the date: 82% · 175 566 USD
Remaining due payment: 38 539 USD
56
0.5% · 1 071 USD
April 2030
Paid to the date: 82.5% · 176 637 USD
Remaining due payment: 37 468 USD
57
0.5% · 1 071 USD
May 2030
Paid to the date: 83% · 177 707 USD
Remaining due payment: 36 398 USD
58
0.5% · 1 071 USD
June 2030
Paid to the date: 83.5% · 178 778 USD
Remaining due payment: 35 327 USD
59
0.5% · 1 071 USD
July 2030
Paid to the date: 84% · 179 848 USD
Remaining due payment: 34 257 USD
60
0.5% · 1 071 USD
August 2030
Paid to the date: 84.5% · 180 919 USD
Remaining due payment: 33 186 USD
61
0.5% · 1 071 USD
September 2030
Paid to the date: 85% · 181 989 USD
Remaining due payment: 32 116 USD
62
0.5% · 1 071 USD
October 2030
Paid to the date: 85.5% · 183 060 USD
Remaining due payment: 31 045 USD
63
0.5% · 1 071 USD
November 2030
Paid to the date: 86% · 184 130 USD
Remaining due payment: 29 975 USD
64
0.5% · 1 071 USD
December 2030
Paid to the date: 86.5% · 185 201 USD
Remaining due payment: 28 904 USD
65
0.5% · 1 071 USD
January 2031
Paid to the date: 87% · 186 271 USD
Remaining due payment: 27 834 USD
66
0.5% · 1 071 USD
March 2031
Paid to the date: 87.5% · 187 342 USD
Remaining due payment: 26 763 USD
67
0.5% · 1 071 USD
March 2031
Paid to the date: 88% · 188 412 USD
Remaining due payment: 25 693 USD
68
0.5% · 1 071 USD
April 2031
Paid to the date: 88.5% · 189 483 USD
Remaining due payment: 24 622 USD
69
0.5% · 1 071 USD
May 2031
Paid to the date: 89% · 190 553 USD
Remaining due payment: 23 552 USD
70
0.5% · 1 071 USD
June 2031
Paid to the date: 89.5% · 191 624 USD
Remaining due payment: 22 481 USD
71
0.5% · 1 071 USD
July 2031
Paid to the date: 90% · 192 694 USD
Remaining due payment: 21 410 USD
72
0.5% · 1 071 USD
August 2031
Paid to the date: 90.5% · 193 765 USD
Remaining due payment: 20 340 USD
73
0.5% · 1 071 USD
September 2031
Paid to the date: 91% · 194 835 USD
Remaining due payment: 19 269 USD
74
0.5% · 1 071 USD
October 2031
Paid to the date: 91.5% · 195 906 USD
Remaining due payment: 18 199 USD
75
0.5% · 1 071 USD
November 2031
Paid to the date: 92% · 196 976 USD
Remaining due payment: 17 128 USD
76
0.5% · 1 071 USD
December 2031
Paid to the date: 92.5% · 198 047 USD
Remaining due payment: 16 058 USD
77
0.5% · 1 071 USD
January 2032
Paid to the date: 93% · 199 118 USD
Remaining due payment: 14 987 USD
78
0.5% · 1 071 USD
March 2032
Paid to the date: 93.5% · 200 188 USD
Remaining due payment: 13 917 USD
79
0.5% · 1 071 USD
March 2032
Paid to the date: 94% · 201 259 USD
Remaining due payment: 12 846 USD
80
0.5% · 1 071 USD
April 2032
Paid to the date: 94.5% · 202 329 USD
Remaining due payment: 11 776 USD
81
0.5% · 1 071 USD
May 2032
Paid to the date: 95% · 203 400 USD
Remaining due payment: 10 705 USD
82
0.5% · 1 071 USD
June 2032
Paid to the date: 95.5% · 204 470 USD
Remaining due payment: 9 635 USD
83
0.5% · 1 071 USD
July 2032
Paid to the date: 96% · 205 541 USD
Remaining due payment: 8 564 USD
84
0.5% · 1 071 USD
August 2032
Paid to the date: 96.5% · 206 611 USD
Remaining due payment: 7 494 USD
85
0.5% · 1 071 USD
September 2032
Paid to the date: 97% · 207 682 USD
Remaining due payment: 6 423 USD
86
0.5% · 1 071 USD
October 2032
Paid to the date: 97.5% · 208 752 USD
Remaining due payment: 5 353 USD
87
0.5% · 1 071 USD
November 2032
Paid to the date: 98% · 209 823 USD
Remaining due payment: 4 282 USD
88
0.5% · 1 071 USD
December 2032
Paid to the date: 98.5% · 210 893 USD
Remaining due payment: 3 212 USD
89
0.5% · 1 071 USD
January 2033
Paid to the date: 99% · 211 964 USD
Remaining due payment: 2 141 USD
90
0.5% · 1 071 USD
March 2033
Paid to the date: 99.5% · 213 034 USD
Remaining due payment: 1 071 USD
91
0.5% · 1 071 USD
March 2033
Paid to the date: 100% · 214 105 USD
Remaining due payment: 0.0000 USD