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

About

EX-897affc47 - Ibiza - SAMANA

Unit type:
Price: 862000.0 AED
Area: 458.0 sqft (42.55 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 46 934 USD
At reservation · April 2026
Paid to the date: 20% · 46 934 USD
Remaining due payment: 187 736 USD
2
1% · 2 347 USD
May 2026
Paid to the date: 21% · 49 281 USD
Remaining due payment: 185 389 USD
3
1% · 2 347 USD
June 2026
Paid to the date: 22% · 51 627 USD
Remaining due payment: 183 042 USD
4
1% · 2 347 USD
July 2026
Paid to the date: 23% · 53 974 USD
Remaining due payment: 180 696 USD
5
1% · 2 347 USD
August 2026
Paid to the date: 24% · 56 321 USD
Remaining due payment: 178 349 USD
6
1% · 2 347 USD
September 2026
Paid to the date: 25% · 58 667 USD
Remaining due payment: 176 002 USD
7
1% · 2 347 USD
October 2026
Paid to the date: 26% · 61 014 USD
Remaining due payment: 173 655 USD
8
1% · 2 347 USD
November 2026
Paid to the date: 27% · 63 361 USD
Remaining due payment: 171 309 USD
9
1% · 2 347 USD
December 2026
Paid to the date: 28% · 65 707 USD
Remaining due payment: 168 962 USD
10
1% · 2 347 USD
January 2027
Paid to the date: 29% · 68 054 USD
Remaining due payment: 166 615 USD
11
1% · 2 347 USD
February 2027
Paid to the date: 30% · 70 401 USD
Remaining due payment: 164 269 USD
Resale is available
12
10% · 23 467 USD
March 2027
Paid to the date: 40% · 93 868 USD
Remaining due payment: 140 802 USD
13
1% · 2 347 USD
April 2027
Paid to the date: 41% · 96 215 USD
Remaining due payment: 138 455 USD
14
1% · 2 347 USD
May 2027
Paid to the date: 42% · 98 561 USD
Remaining due payment: 136 108 USD
15
1% · 2 347 USD
June 2027
Paid to the date: 43% · 100 908 USD
Remaining due payment: 133 762 USD
16
1% · 2 347 USD
July 2027
Paid to the date: 44% · 103 255 USD
Remaining due payment: 131 415 USD
17
1% · 2 347 USD
August 2027
Paid to the date: 45% · 105 601 USD
Remaining due payment: 129 068 USD
18
5% · 11 733 USD
September 2027
Paid to the date: 50% · 117 335 USD
Remaining due payment: 117 335 USD
19
1% · 2 347 USD
October 2027
Paid to the date: 51% · 119 681 USD
Remaining due payment: 114 988 USD
20
1% · 2 347 USD
November 2027
Paid to the date: 52% · 122 028 USD
Remaining due payment: 112 641 USD
21
1% · 2 347 USD
December 2027
Paid to the date: 53% · 124 375 USD
Remaining due payment: 110 295 USD
22
1% · 2 347 USD
January 2028
Paid to the date: 54% · 126 722 USD
Remaining due payment: 107 948 USD
23
1% · 2 347 USD
February 2028
Paid to the date: 55% · 129 068 USD
Remaining due payment: 105 601 USD
24
1% · 2 347 USD
March 2028
Paid to the date: 56% · 131 415 USD
Remaining due payment: 103 255 USD
25
1% · 2 347 USD
April 2028
Paid to the date: 57% · 133 762 USD
Remaining due payment: 100 908 USD
26
1% · 2 347 USD
May 2028
Paid to the date: 58% · 136 108 USD
Remaining due payment: 98 561 USD
27
1% · 2 347 USD
June 2028
Paid to the date: 59% · 138 455 USD
Remaining due payment: 96 215 USD
28
1% · 2 347 USD
July 2028
Paid to the date: 60% · 140 802 USD
Remaining due payment: 93 868 USD
29
1% · 2 347 USD
August 2028
Paid to the date: 61% · 143 148 USD
Remaining due payment: 91 521 USD
30
1% · 2 347 USD
September 2028
Paid to the date: 62% · 145 495 USD
Remaining due payment: 89 174 USD
31
1% · 2 347 USD
October 2028
Paid to the date: 63% · 147 842 USD
Remaining due payment: 86 828 USD
32
1% · 2 347 USD
November 2028
Paid to the date: 64% · 150 189 USD
Remaining due payment: 84 481 USD
33
1% · 2 347 USD
December 2028
Paid to the date: 65% · 152 535 USD
Remaining due payment: 82 134 USD
34
1% · 2 347 USD
January 2029
Paid to the date: 66% · 154 882 USD
Remaining due payment: 79 788 USD
35
1% · 2 347 USD
February 2029
Paid to the date: 67% · 157 229 USD
Remaining due payment: 77 441 USD
36
1% · 2 347 USD
March 2029
Paid to the date: 68% · 159 575 USD
Remaining due payment: 75 094 USD
37
1% · 2 347 USD
April 2029
Paid to the date: 69% · 161 922 USD
Remaining due payment: 72 748 USD
38
1% · 2 347 USD
May 2029
Paid to the date: 70% · 164 269 USD
Remaining due payment: 70 401 USD
39
1% · 2 347 USD
June 2029
Paid to the date: 71% · 166 615 USD
Remaining due payment: 68 054 USD
40
1% · 2 347 USD
July 2029
Paid to the date: 72% · 168 962 USD
Remaining due payment: 65 707 USD
41
1% · 2 347 USD
August 2029
Paid to the date: 73% · 171 309 USD
Remaining due payment: 63 361 USD
42
1% · 2 347 USD
September 2029
Paid to the date: 74% · 173 655 USD
Remaining due payment: 61 014 USD
43
1% · 2 347 USD
October 2029
Paid to the date: 75% · 176 002 USD
Remaining due payment: 58 667 USD
44
1% · 2 347 USD
November 2029
Paid to the date: 76% · 178 349 USD
Remaining due payment: 56 321 USD
45
1% · 2 347 USD
December 2029
Paid to the date: 77% · 180 696 USD
Remaining due payment: 53 974 USD
46
0.5% · 1 173 USD
January 2030
Paid to the date: 77.5% · 181 869 USD
Remaining due payment: 52 801 USD
47
0.5% · 1 173 USD
February 2030
Paid to the date: 78% · 183 042 USD
Remaining due payment: 51 627 USD
48
0.5% · 1 173 USD
March 2030
Paid to the date: 78.5% · 184 216 USD
Remaining due payment: 50 454 USD
49
0.5% · 1 173 USD
April 2030
Paid to the date: 79% · 185 389 USD
Remaining due payment: 49 281 USD
50
0.5% · 1 173 USD
May 2030
Paid to the date: 79.5% · 186 562 USD
Remaining due payment: 48 107 USD
51
0.5% · 1 173 USD
June 2030
Paid to the date: 80% · 187 736 USD
Remaining due payment: 46 934 USD
52
0.5% · 1 173 USD
July 2030
Paid to the date: 80.5% · 188 909 USD
Remaining due payment: 45 761 USD
53
0.5% · 1 173 USD
August 2030
Paid to the date: 81% · 190 082 USD
Remaining due payment: 44 587 USD
54
0.5% · 1 173 USD
September 2030
Paid to the date: 81.5% · 191 256 USD
Remaining due payment: 43 414 USD
55
0.5% · 1 173 USD
October 2030
Paid to the date: 82% · 192 429 USD
Remaining due payment: 42 241 USD
56
0.5% · 1 173 USD
November 2030
Paid to the date: 82.5% · 193 602 USD
Remaining due payment: 41 067 USD
57
0.5% · 1 173 USD
December 2030
Paid to the date: 83% · 194 776 USD
Remaining due payment: 39 894 USD
58
0.5% · 1 173 USD
January 2031
Paid to the date: 83.5% · 195 949 USD
Remaining due payment: 38 720 USD
59
0.5% · 1 173 USD
February 2031
Paid to the date: 84% · 197 122 USD
Remaining due payment: 37 547 USD
60
0.5% · 1 173 USD
March 2031
Paid to the date: 84.5% · 198 296 USD
Remaining due payment: 36 374 USD
61
0.5% · 1 173 USD
April 2031
Paid to the date: 85% · 199 469 USD
Remaining due payment: 35 200 USD
62
0.5% · 1 173 USD
May 2031
Paid to the date: 85.5% · 200 642 USD
Remaining due payment: 34 027 USD
63
0.5% · 1 173 USD
June 2031
Paid to the date: 86% · 201 816 USD
Remaining due payment: 32 854 USD
64
0.5% · 1 173 USD
July 2031
Paid to the date: 86.5% · 202 989 USD
Remaining due payment: 31 680 USD
65
0.5% · 1 173 USD
August 2031
Paid to the date: 87% · 204 163 USD
Remaining due payment: 30 507 USD
66
0.5% · 1 173 USD
September 2031
Paid to the date: 87.5% · 205 336 USD
Remaining due payment: 29 334 USD
67
0.5% · 1 173 USD
October 2031
Paid to the date: 88% · 206 509 USD
Remaining due payment: 28 160 USD
68
0.5% · 1 173 USD
November 2031
Paid to the date: 88.5% · 207 683 USD
Remaining due payment: 26 987 USD
69
0.5% · 1 173 USD
December 2031
Paid to the date: 89% · 208 856 USD
Remaining due payment: 25 814 USD
70
0.5% · 1 173 USD
January 2032
Paid to the date: 89.5% · 210 029 USD
Remaining due payment: 24 640 USD
71
0.5% · 1 173 USD
February 2032
Paid to the date: 90% · 211 203 USD
Remaining due payment: 23 467 USD
72
0.5% · 1 173 USD
March 2032
Paid to the date: 90.5% · 212 376 USD
Remaining due payment: 22 294 USD
73
0.5% · 1 173 USD
April 2032
Paid to the date: 91% · 213 549 USD
Remaining due payment: 21 120 USD
74
0.5% · 1 173 USD
May 2032
Paid to the date: 91.5% · 214 723 USD
Remaining due payment: 19 947 USD
75
0.5% · 1 173 USD
June 2032
Paid to the date: 92% · 215 896 USD
Remaining due payment: 18 774 USD
76
0.5% · 1 173 USD
July 2032
Paid to the date: 92.5% · 217 069 USD
Remaining due payment: 17 600 USD
77
0.5% · 1 173 USD
August 2032
Paid to the date: 93% · 218 243 USD
Remaining due payment: 16 427 USD
78
0.5% · 1 173 USD
September 2032
Paid to the date: 93.5% · 219 416 USD
Remaining due payment: 15 254 USD
79
0.5% · 1 173 USD
October 2032
Paid to the date: 94% · 220 589 USD
Remaining due payment: 14 080 USD
80
0.5% · 1 173 USD
November 2032
Paid to the date: 94.5% · 221 763 USD
Remaining due payment: 12 907 USD
81
0.5% · 1 173 USD
December 2032
Paid to the date: 95% · 222 936 USD
Remaining due payment: 11 733 USD
82
0.5% · 1 173 USD
January 2033
Paid to the date: 95.5% · 224 109 USD
Remaining due payment: 10 560 USD
83
0.5% · 1 173 USD
February 2033
Paid to the date: 96% · 225 283 USD
Remaining due payment: 9 387 USD
84
0.5% · 1 173 USD
March 2033
Paid to the date: 96.5% · 226 456 USD
Remaining due payment: 8 213 USD
85
0.5% · 1 173 USD
April 2033
Paid to the date: 97% · 227 629 USD
Remaining due payment: 7 040 USD
86
0.5% · 1 173 USD
May 2033
Paid to the date: 97.5% · 228 803 USD
Remaining due payment: 5 867 USD
87
0.5% · 1 173 USD
June 2033
Paid to the date: 98% · 229 976 USD
Remaining due payment: 4 693 USD
88
0.5% · 1 173 USD
July 2033
Paid to the date: 98.5% · 231 150 USD
Remaining due payment: 3 520 USD
89
0.5% · 1 173 USD
August 2033
Paid to the date: 99% · 232 323 USD
Remaining due payment: 2 347 USD
90
0.5% · 1 173 USD
September 2033
Paid to the date: 99.5% · 233 496 USD
Remaining due payment: 1 173 USD
91
0.5% · 1 173 USD
October 2033
Paid to the date: 100% · 234 670 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