'/%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-774161612 - Ibiza - SAMANA
Unit type:
Price:785999.0 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% · 42 805 USD
At reservation · September 2025
Paid to the date: 20% · 42 805 USD
Remaining due payment: 171 218 USD
2
1% · 2 140 USD
October 2025
Paid to the date: 21% · 44 945 USD
Remaining due payment: 169 078 USD
3
1% · 2 140 USD
November 2025
Paid to the date: 22% · 47 085 USD
Remaining due payment: 166 938 USD
4
1% · 2 140 USD
December 2025
Paid to the date: 23% · 49 225 USD
Remaining due payment: 164 797 USD
5
1% · 2 140 USD
January 2026
Paid to the date: 24% · 51 365 USD
Remaining due payment: 162 657 USD
6
1% · 2 140 USD
February 2026
Paid to the date: 25% · 53 506 USD
Remaining due payment: 160 517 USD
7
1% · 2 140 USD
March 2026
Paid to the date: 26% · 55 646 USD
Remaining due payment: 158 377 USD
8
1% · 2 140 USD
April 2026
Paid to the date: 27% · 57 786 USD
Remaining due payment: 156 237 USD
9
1% · 2 140 USD
May 2026
Paid to the date: 28% · 59 926 USD
Remaining due payment: 154 096 USD
10
1% · 2 140 USD
June 2026
Paid to the date: 29% · 62 067 USD
Remaining due payment: 151 956 USD
11
1% · 2 140 USD
July 2026
Paid to the date: 30% · 64 207 USD
Remaining due payment: 149 816 USD
Resale is available
12
10% · 21 402 USD
August 2026
Paid to the date: 40% · 85 609 USD
Remaining due payment: 128 414 USD
13
1% · 2 140 USD
September 2026
Paid to the date: 41% · 87 749 USD
Remaining due payment: 126 273 USD
14
1% · 2 140 USD
October 2026
Paid to the date: 42% · 89 890 USD
Remaining due payment: 124 133 USD
15
1% · 2 140 USD
November 2026
Paid to the date: 43% · 92 030 USD
Remaining due payment: 121 993 USD
16
1% · 2 140 USD
December 2026
Paid to the date: 44% · 94 170 USD
Remaining due payment: 119 853 USD
17
1% · 2 140 USD
January 2027
Paid to the date: 45% · 96 310 USD
Remaining due payment: 117 712 USD
18
5% · 10 701 USD
February 2027
Paid to the date: 50% · 107 011 USD
Remaining due payment: 107 011 USD
19
1% · 2 140 USD
March 2027
Paid to the date: 51% · 109 152 USD
Remaining due payment: 104 871 USD
20
1% · 2 140 USD
April 2027
Paid to the date: 52% · 111 292 USD
Remaining due payment: 102 731 USD
21
1% · 2 140 USD
May 2027
Paid to the date: 53% · 113 432 USD
Remaining due payment: 100 591 USD
22
1% · 2 140 USD
June 2027
Paid to the date: 54% · 115 572 USD
Remaining due payment: 98 450 USD
23
1% · 2 140 USD
July 2027
Paid to the date: 55% · 117 712 USD
Remaining due payment: 96 310 USD
24
1% · 2 140 USD
August 2027
Paid to the date: 56% · 119 853 USD
Remaining due payment: 94 170 USD
25
1% · 2 140 USD
September 2027
Paid to the date: 57% · 121 993 USD
Remaining due payment: 92 030 USD
26
1% · 2 140 USD
October 2027
Paid to the date: 58% · 124 133 USD
Remaining due payment: 89 890 USD
27
1% · 2 140 USD
November 2027
Paid to the date: 59% · 126 273 USD
Remaining due payment: 87 749 USD
28
1% · 2 140 USD
December 2027
Paid to the date: 60% · 128 414 USD
Remaining due payment: 85 609 USD
29
1% · 2 140 USD
January 2028
Paid to the date: 61% · 130 554 USD
Remaining due payment: 83 469 USD
30
1% · 2 140 USD
February 2028
Paid to the date: 62% · 132 694 USD
Remaining due payment: 81 329 USD
31
1% · 2 140 USD
March 2028
Paid to the date: 63% · 134 834 USD
Remaining due payment: 79 188 USD
32
1% · 2 140 USD
April 2028
Paid to the date: 64% · 136 974 USD
Remaining due payment: 77 048 USD
33
1% · 2 140 USD
May 2028
Paid to the date: 65% · 139 115 USD
Remaining due payment: 74 908 USD
34
1% · 2 140 USD
June 2028
Paid to the date: 66% · 141 255 USD
Remaining due payment: 72 768 USD
35
1% · 2 140 USD
July 2028
Paid to the date: 67% · 143 395 USD
Remaining due payment: 70 627 USD
36
1% · 2 140 USD
August 2028
Paid to the date: 68% · 145 535 USD
Remaining due payment: 68 487 USD
37
1% · 2 140 USD
September 2028
Paid to the date: 69% · 147 676 USD
Remaining due payment: 66 347 USD
38
1% · 2 140 USD
October 2028
Paid to the date: 70% · 149 816 USD
Remaining due payment: 64 207 USD
39
1% · 2 140 USD
November 2028
Paid to the date: 71% · 151 956 USD
Remaining due payment: 62 067 USD
40
1% · 2 140 USD
December 2028
Paid to the date: 72% · 154 096 USD
Remaining due payment: 59 926 USD
41
1% · 2 140 USD
January 2029
Paid to the date: 73% · 156 237 USD
Remaining due payment: 57 786 USD
42
1% · 2 140 USD
February 2029
Paid to the date: 74% · 158 377 USD
Remaining due payment: 55 646 USD
43
1% · 2 140 USD
March 2029
Paid to the date: 75% · 160 517 USD
Remaining due payment: 53 506 USD
44
1% · 2 140 USD
April 2029
Paid to the date: 76% · 162 657 USD
Remaining due payment: 51 365 USD
45
1% · 2 140 USD
May 2029
Paid to the date: 77% · 164 797 USD
Remaining due payment: 49 225 USD
46
0.5% · 1 070 USD
June 2029
Paid to the date: 77.5% · 165 868 USD
Remaining due payment: 48 155 USD
47
0.5% · 1 070 USD
July 2029
Paid to the date: 78% · 166 938 USD
Remaining due payment: 47 085 USD
48
0.5% · 1 070 USD
August 2029
Paid to the date: 78.5% · 168 008 USD
Remaining due payment: 46 015 USD
49
0.5% · 1 070 USD
September 2029
Paid to the date: 79% · 169 078 USD
Remaining due payment: 44 945 USD
50
0.5% · 1 070 USD
October 2029
Paid to the date: 79.5% · 170 148 USD
Remaining due payment: 43 875 USD
51
0.5% · 1 070 USD
November 2029
Paid to the date: 80% · 171 218 USD
Remaining due payment: 42 805 USD
52
0.5% · 1 070 USD
December 2029
Paid to the date: 80.5% · 172 288 USD
Remaining due payment: 41 734 USD
53
0.5% · 1 070 USD
January 2030
Paid to the date: 81% · 173 358 USD
Remaining due payment: 40 664 USD
54
0.5% · 1 070 USD
February 2030
Paid to the date: 81.5% · 174 428 USD
Remaining due payment: 39 594 USD
55
0.5% · 1 070 USD
March 2030
Paid to the date: 82% · 175 499 USD
Remaining due payment: 38 524 USD
56
0.5% · 1 070 USD
April 2030
Paid to the date: 82.5% · 176 569 USD
Remaining due payment: 37 454 USD
57
0.5% · 1 070 USD
May 2030
Paid to the date: 83% · 177 639 USD
Remaining due payment: 36 384 USD
58
0.5% · 1 070 USD
June 2030
Paid to the date: 83.5% · 178 709 USD
Remaining due payment: 35 314 USD
59
0.5% · 1 070 USD
July 2030
Paid to the date: 84% · 179 779 USD
Remaining due payment: 34 244 USD
60
0.5% · 1 070 USD
August 2030
Paid to the date: 84.5% · 180 849 USD
Remaining due payment: 33 174 USD
61
0.5% · 1 070 USD
September 2030
Paid to the date: 85% · 181 919 USD
Remaining due payment: 32 103 USD
62
0.5% · 1 070 USD
October 2030
Paid to the date: 85.5% · 182 989 USD
Remaining due payment: 31 033 USD
63
0.5% · 1 070 USD
November 2030
Paid to the date: 86% · 184 059 USD
Remaining due payment: 29 963 USD
64
0.5% · 1 070 USD
December 2030
Paid to the date: 86.5% · 185 130 USD
Remaining due payment: 28 893 USD
65
0.5% · 1 070 USD
January 2031
Paid to the date: 87% · 186 200 USD
Remaining due payment: 27 823 USD
66
0.5% · 1 070 USD
February 2031
Paid to the date: 87.5% · 187 270 USD
Remaining due payment: 26 753 USD
67
0.5% · 1 070 USD
March 2031
Paid to the date: 88% · 188 340 USD
Remaining due payment: 25 683 USD
68
0.5% · 1 070 USD
April 2031
Paid to the date: 88.5% · 189 410 USD
Remaining due payment: 24 613 USD
69
0.5% · 1 070 USD
May 2031
Paid to the date: 89% · 190 480 USD
Remaining due payment: 23 542 USD
70
0.5% · 1 070 USD
June 2031
Paid to the date: 89.5% · 191 550 USD
Remaining due payment: 22 472 USD
71
0.5% · 1 070 USD
July 2031
Paid to the date: 90% · 192 620 USD
Remaining due payment: 21 402 USD
72
0.5% · 1 070 USD
August 2031
Paid to the date: 90.5% · 193 690 USD
Remaining due payment: 20 332 USD
73
0.5% · 1 070 USD
September 2031
Paid to the date: 91% · 194 761 USD
Remaining due payment: 19 262 USD
74
0.5% · 1 070 USD
October 2031
Paid to the date: 91.5% · 195 831 USD
Remaining due payment: 18 192 USD
75
0.5% · 1 070 USD
November 2031
Paid to the date: 92% · 196 901 USD
Remaining due payment: 17 122 USD
76
0.5% · 1 070 USD
December 2031
Paid to the date: 92.5% · 197 971 USD
Remaining due payment: 16 052 USD
77
0.5% · 1 070 USD
January 2032
Paid to the date: 93% · 199 041 USD
Remaining due payment: 14 982 USD
78
0.5% · 1 070 USD
February 2032
Paid to the date: 93.5% · 200 111 USD
Remaining due payment: 13 911 USD
79
0.5% · 1 070 USD
March 2032
Paid to the date: 94% · 201 181 USD
Remaining due payment: 12 841 USD
80
0.5% · 1 070 USD
April 2032
Paid to the date: 94.5% · 202 251 USD
Remaining due payment: 11 771 USD
81
0.5% · 1 070 USD
May 2032
Paid to the date: 95% · 203 322 USD
Remaining due payment: 10 701 USD
82
0.5% · 1 070 USD
June 2032
Paid to the date: 95.5% · 204 392 USD
Remaining due payment: 9 631 USD
83
0.5% · 1 070 USD
July 2032
Paid to the date: 96% · 205 462 USD
Remaining due payment: 8 561 USD
84
0.5% · 1 070 USD
August 2032
Paid to the date: 96.5% · 206 532 USD
Remaining due payment: 7 491 USD
85
0.5% · 1 070 USD
September 2032
Paid to the date: 97% · 207 602 USD
Remaining due payment: 6 421 USD
86
0.5% · 1 070 USD
October 2032
Paid to the date: 97.5% · 208 672 USD
Remaining due payment: 5 351 USD
87
0.5% · 1 070 USD
November 2032
Paid to the date: 98% · 209 742 USD
Remaining due payment: 4 280 USD
88
0.5% · 1 070 USD
December 2032
Paid to the date: 98.5% · 210 812 USD
Remaining due payment: 3 210 USD
89
0.5% · 1 070 USD
January 2033
Paid to the date: 99% · 211 882 USD
Remaining due payment: 2 140 USD
90
0.5% · 1 070 USD
February 2033
Paid to the date: 99.5% · 212 953 USD
Remaining due payment: 1 070 USD
91
0.5% · 1 070 USD
March 2033
Paid to the date: 100% · 214 023 USD
Remaining due payment: 0.0000 USD