'/%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-79fbe7b50 - Ibiza - SAMANA
Unit type:
Price:779280.0 AED
Area: 484.0 sqft (44.97 sqm)
Views:
Unit type:
Price:
Area: 484.0 sqft (44.97 sqm)
Views:
Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
20% · 42 439 USD
At reservation · September 2025
Paid to the date: 20% · 42 439 USD
Remaining due payment: 169 754 USD
2
1% · 2 122 USD
October 2025
Paid to the date: 21% · 44 561 USD
Remaining due payment: 167 633 USD
3
1% · 2 122 USD
November 2025
Paid to the date: 22% · 46 682 USD
Remaining due payment: 165 511 USD
4
1% · 2 122 USD
December 2025
Paid to the date: 23% · 48 804 USD
Remaining due payment: 163 389 USD
5
1% · 2 122 USD
January 2026
Paid to the date: 24% · 50 926 USD
Remaining due payment: 161 267 USD
6
1% · 2 122 USD
February 2026
Paid to the date: 25% · 53 048 USD
Remaining due payment: 159 145 USD
7
1% · 2 122 USD
March 2026
Paid to the date: 26% · 55 170 USD
Remaining due payment: 157 023 USD
8
1% · 2 122 USD
April 2026
Paid to the date: 27% · 57 292 USD
Remaining due payment: 154 901 USD
9
1% · 2 122 USD
May 2026
Paid to the date: 28% · 59 414 USD
Remaining due payment: 152 779 USD
10
1% · 2 122 USD
June 2026
Paid to the date: 29% · 61 536 USD
Remaining due payment: 150 657 USD
11
1% · 2 122 USD
July 2026
Paid to the date: 30% · 63 658 USD
Remaining due payment: 148 535 USD
Resale is available
12
10% · 21 219 USD
August 2026
Paid to the date: 40% · 84 877 USD
Remaining due payment: 127 316 USD
13
1% · 2 122 USD
September 2026
Paid to the date: 41% · 86 999 USD
Remaining due payment: 125 194 USD
14
1% · 2 122 USD
October 2026
Paid to the date: 42% · 89 121 USD
Remaining due payment: 123 072 USD
15
1% · 2 122 USD
November 2026
Paid to the date: 43% · 91 243 USD
Remaining due payment: 120 950 USD
16
1% · 2 122 USD
December 2026
Paid to the date: 44% · 93 365 USD
Remaining due payment: 118 828 USD
17
1% · 2 122 USD
January 2027
Paid to the date: 45% · 95 487 USD
Remaining due payment: 116 706 USD
18
5% · 10 610 USD
February 2027
Paid to the date: 50% · 106 097 USD
Remaining due payment: 106 097 USD
19
1% · 2 122 USD
March 2027
Paid to the date: 51% · 108 218 USD
Remaining due payment: 103 975 USD
20
1% · 2 122 USD
April 2027
Paid to the date: 52% · 110 340 USD
Remaining due payment: 101 853 USD
21
1% · 2 122 USD
May 2027
Paid to the date: 53% · 112 462 USD
Remaining due payment: 99 731 USD
22
1% · 2 122 USD
June 2027
Paid to the date: 54% · 114 584 USD
Remaining due payment: 97 609 USD
23
1% · 2 122 USD
July 2027
Paid to the date: 55% · 116 706 USD
Remaining due payment: 95 487 USD
24
1% · 2 122 USD
August 2027
Paid to the date: 56% · 118 828 USD
Remaining due payment: 93 365 USD
25
1% · 2 122 USD
September 2027
Paid to the date: 57% · 120 950 USD
Remaining due payment: 91 243 USD
26
1% · 2 122 USD
October 2027
Paid to the date: 58% · 123 072 USD
Remaining due payment: 89 121 USD
27
1% · 2 122 USD
November 2027
Paid to the date: 59% · 125 194 USD
Remaining due payment: 86 999 USD
28
1% · 2 122 USD
December 2027
Paid to the date: 60% · 127 316 USD
Remaining due payment: 84 877 USD
29
1% · 2 122 USD
January 2028
Paid to the date: 61% · 129 438 USD
Remaining due payment: 82 755 USD
30
1% · 2 122 USD
February 2028
Paid to the date: 62% · 131 560 USD
Remaining due payment: 80 633 USD
31
1% · 2 122 USD
March 2028
Paid to the date: 63% · 133 682 USD
Remaining due payment: 78 511 USD
32
1% · 2 122 USD
April 2028
Paid to the date: 64% · 135 804 USD
Remaining due payment: 76 390 USD
33
1% · 2 122 USD
May 2028
Paid to the date: 65% · 137 926 USD
Remaining due payment: 74 268 USD
34
1% · 2 122 USD
June 2028
Paid to the date: 66% · 140 047 USD
Remaining due payment: 72 146 USD
35
1% · 2 122 USD
July 2028
Paid to the date: 67% · 142 169 USD
Remaining due payment: 70 024 USD
36
1% · 2 122 USD
August 2028
Paid to the date: 68% · 144 291 USD
Remaining due payment: 67 902 USD
37
1% · 2 122 USD
September 2028
Paid to the date: 69% · 146 413 USD
Remaining due payment: 65 780 USD
38
1% · 2 122 USD
October 2028
Paid to the date: 70% · 148 535 USD
Remaining due payment: 63 658 USD
39
1% · 2 122 USD
November 2028
Paid to the date: 71% · 150 657 USD
Remaining due payment: 61 536 USD
40
1% · 2 122 USD
December 2028
Paid to the date: 72% · 152 779 USD
Remaining due payment: 59 414 USD
41
1% · 2 122 USD
January 2029
Paid to the date: 73% · 154 901 USD
Remaining due payment: 57 292 USD
42
1% · 2 122 USD
February 2029
Paid to the date: 74% · 157 023 USD
Remaining due payment: 55 170 USD
43
1% · 2 122 USD
March 2029
Paid to the date: 75% · 159 145 USD
Remaining due payment: 53 048 USD
44
1% · 2 122 USD
April 2029
Paid to the date: 76% · 161 267 USD
Remaining due payment: 50 926 USD
45
1% · 2 122 USD
May 2029
Paid to the date: 77% · 163 389 USD
Remaining due payment: 48 804 USD
46
0.5% · 1 061 USD
June 2029
Paid to the date: 77.5% · 164 450 USD
Remaining due payment: 47 743 USD
47
0.5% · 1 061 USD
July 2029
Paid to the date: 78% · 165 511 USD
Remaining due payment: 46 682 USD
48
0.5% · 1 061 USD
August 2029
Paid to the date: 78.5% · 166 572 USD
Remaining due payment: 45 622 USD
49
0.5% · 1 061 USD
September 2029
Paid to the date: 79% · 167 633 USD
Remaining due payment: 44 561 USD
50
0.5% · 1 061 USD
October 2029
Paid to the date: 79.5% · 168 694 USD
Remaining due payment: 43 500 USD
51
0.5% · 1 061 USD
November 2029
Paid to the date: 80% · 169 754 USD
Remaining due payment: 42 439 USD
52
0.5% · 1 061 USD
December 2029
Paid to the date: 80.5% · 170 815 USD
Remaining due payment: 41 378 USD
53
0.5% · 1 061 USD
January 2030
Paid to the date: 81% · 171 876 USD
Remaining due payment: 40 317 USD
54
0.5% · 1 061 USD
February 2030
Paid to the date: 81.5% · 172 937 USD
Remaining due payment: 39 256 USD
55
0.5% · 1 061 USD
March 2030
Paid to the date: 82% · 173 998 USD
Remaining due payment: 38 195 USD
56
0.5% · 1 061 USD
April 2030
Paid to the date: 82.5% · 175 059 USD
Remaining due payment: 37 134 USD
57
0.5% · 1 061 USD
May 2030
Paid to the date: 83% · 176 120 USD
Remaining due payment: 36 073 USD
58
0.5% · 1 061 USD
June 2030
Paid to the date: 83.5% · 177 181 USD
Remaining due payment: 35 012 USD
59
0.5% · 1 061 USD
July 2030
Paid to the date: 84% · 178 242 USD
Remaining due payment: 33 951 USD
60
0.5% · 1 061 USD
August 2030
Paid to the date: 84.5% · 179 303 USD
Remaining due payment: 32 890 USD
61
0.5% · 1 061 USD
September 2030
Paid to the date: 85% · 180 364 USD
Remaining due payment: 31 829 USD
62
0.5% · 1 061 USD
October 2030
Paid to the date: 85.5% · 181 425 USD
Remaining due payment: 30 768 USD
63
0.5% · 1 061 USD
November 2030
Paid to the date: 86% · 182 486 USD
Remaining due payment: 29 707 USD
64
0.5% · 1 061 USD
December 2030
Paid to the date: 86.5% · 183 547 USD
Remaining due payment: 28 646 USD
65
0.5% · 1 061 USD
January 2031
Paid to the date: 87% · 184 608 USD
Remaining due payment: 27 585 USD
66
0.5% · 1 061 USD
February 2031
Paid to the date: 87.5% · 185 669 USD
Remaining due payment: 26 524 USD
67
0.5% · 1 061 USD
March 2031
Paid to the date: 88% · 186 730 USD
Remaining due payment: 25 463 USD
68
0.5% · 1 061 USD
April 2031
Paid to the date: 88.5% · 187 791 USD
Remaining due payment: 24 402 USD
69
0.5% · 1 061 USD
May 2031
Paid to the date: 89% · 188 852 USD
Remaining due payment: 23 341 USD
70
0.5% · 1 061 USD
June 2031
Paid to the date: 89.5% · 189 913 USD
Remaining due payment: 22 280 USD
71
0.5% · 1 061 USD
July 2031
Paid to the date: 90% · 190 974 USD
Remaining due payment: 21 219 USD
72
0.5% · 1 061 USD
August 2031
Paid to the date: 90.5% · 192 035 USD
Remaining due payment: 20 158 USD
73
0.5% · 1 061 USD
September 2031
Paid to the date: 91% · 193 096 USD
Remaining due payment: 19 097 USD
74
0.5% · 1 061 USD
October 2031
Paid to the date: 91.5% · 194 157 USD
Remaining due payment: 18 036 USD
75
0.5% · 1 061 USD
November 2031
Paid to the date: 92% · 195 218 USD
Remaining due payment: 16 975 USD
76
0.5% · 1 061 USD
December 2031
Paid to the date: 92.5% · 196 279 USD
Remaining due payment: 15 914 USD
77
0.5% · 1 061 USD
January 2032
Paid to the date: 93% · 197 340 USD
Remaining due payment: 14 854 USD
78
0.5% · 1 061 USD
February 2032
Paid to the date: 93.5% · 198 401 USD
Remaining due payment: 13 793 USD
79
0.5% · 1 061 USD
March 2032
Paid to the date: 94% · 199 462 USD
Remaining due payment: 12 732 USD
80
0.5% · 1 061 USD
April 2032
Paid to the date: 94.5% · 200 522 USD
Remaining due payment: 11 671 USD
81
0.5% · 1 061 USD
May 2032
Paid to the date: 95% · 201 583 USD
Remaining due payment: 10 610 USD
82
0.5% · 1 061 USD
June 2032
Paid to the date: 95.5% · 202 644 USD
Remaining due payment: 9 549 USD
83
0.5% · 1 061 USD
July 2032
Paid to the date: 96% · 203 705 USD
Remaining due payment: 8 488 USD
84
0.5% · 1 061 USD
August 2032
Paid to the date: 96.5% · 204 766 USD
Remaining due payment: 7 427 USD
85
0.5% · 1 061 USD
September 2032
Paid to the date: 97% · 205 827 USD
Remaining due payment: 6 366 USD
86
0.5% · 1 061 USD
October 2032
Paid to the date: 97.5% · 206 888 USD
Remaining due payment: 5 305 USD
87
0.5% · 1 061 USD
November 2032
Paid to the date: 98% · 207 949 USD
Remaining due payment: 4 244 USD
88
0.5% · 1 061 USD
December 2032
Paid to the date: 98.5% · 209 010 USD
Remaining due payment: 3 183 USD
89
0.5% · 1 061 USD
January 2033
Paid to the date: 99% · 210 071 USD
Remaining due payment: 2 122 USD
90
0.5% · 1 061 USD
February 2033
Paid to the date: 99.5% · 211 132 USD
Remaining due payment: 1 061 USD
91
0.5% · 1 061 USD
March 2033
Paid to the date: 100% · 212 193 USD
Remaining due payment: 0.0000 USD