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% · 46 944 USD
At reservation · September 2025
Paid to the date: 20% · 46 944 USD
Remaining due payment: 187 774 USD
2
1% · 2 347 USD
October 2025
Paid to the date: 21% · 49 291 USD
Remaining due payment: 185 427 USD
3
1% · 2 347 USD
November 2025
Paid to the date: 22% · 51 638 USD
Remaining due payment: 183 080 USD
4
1% · 2 347 USD
December 2025
Paid to the date: 23% · 53 985 USD
Remaining due payment: 180 732 USD
5
1% · 2 347 USD
January 2026
Paid to the date: 24% · 56 332 USD
Remaining due payment: 178 385 USD
6
1% · 2 347 USD
February 2026
Paid to the date: 25% · 58 679 USD
Remaining due payment: 176 038 USD
7
1% · 2 347 USD
March 2026
Paid to the date: 26% · 61 027 USD
Remaining due payment: 173 691 USD
8
1% · 2 347 USD
April 2026
Paid to the date: 27% · 63 374 USD
Remaining due payment: 171 344 USD
9
1% · 2 347 USD
May 2026
Paid to the date: 28% · 65 721 USD
Remaining due payment: 168 997 USD
10
1% · 2 347 USD
June 2026
Paid to the date: 29% · 68 068 USD
Remaining due payment: 166 649 USD
11
1% · 2 347 USD
July 2026
Paid to the date: 30% · 70 415 USD
Remaining due payment: 164 302 USD
Resale is available
12
10% · 23 472 USD
August 2026
Paid to the date: 40% · 93 887 USD
Remaining due payment: 140 830 USD
13
1% · 2 347 USD
September 2026
Paid to the date: 41% · 96 234 USD
Remaining due payment: 138 483 USD
14
1% · 2 347 USD
October 2026
Paid to the date: 42% · 98 581 USD
Remaining due payment: 136 136 USD
15
1% · 2 347 USD
November 2026
Paid to the date: 43% · 100 929 USD
Remaining due payment: 133 789 USD
16
1% · 2 347 USD
December 2026
Paid to the date: 44% · 103 276 USD
Remaining due payment: 131 442 USD
17
1% · 2 347 USD
January 2027
Paid to the date: 45% · 105 623 USD
Remaining due payment: 129 095 USD
18
5% · 11 736 USD
February 2027
Paid to the date: 50% · 117 359 USD
Remaining due payment: 117 359 USD
19
1% · 2 347 USD
March 2027
Paid to the date: 51% · 119 706 USD
Remaining due payment: 115 012 USD
20
1% · 2 347 USD
April 2027
Paid to the date: 52% · 122 053 USD
Remaining due payment: 112 664 USD
21
1% · 2 347 USD
May 2027
Paid to the date: 53% · 124 400 USD
Remaining due payment: 110 317 USD
22
1% · 2 347 USD
June 2027
Paid to the date: 54% · 126 747 USD
Remaining due payment: 107 970 USD
23
1% · 2 347 USD
July 2027
Paid to the date: 55% · 129 095 USD
Remaining due payment: 105 623 USD
24
1% · 2 347 USD
August 2027
Paid to the date: 56% · 131 442 USD
Remaining due payment: 103 276 USD
25
1% · 2 347 USD
September 2027
Paid to the date: 57% · 133 789 USD
Remaining due payment: 100 929 USD
26
1% · 2 347 USD
October 2027
Paid to the date: 58% · 136 136 USD
Remaining due payment: 98 581 USD
27
1% · 2 347 USD
November 2027
Paid to the date: 59% · 138 483 USD
Remaining due payment: 96 234 USD
28
1% · 2 347 USD
December 2027
Paid to the date: 60% · 140 831 USD
Remaining due payment: 93 887 USD
29
1% · 2 347 USD
January 2028
Paid to the date: 61% · 143 178 USD
Remaining due payment: 91 540 USD
30
1% · 2 347 USD
February 2028
Paid to the date: 62% · 145 525 USD
Remaining due payment: 89 193 USD
31
1% · 2 347 USD
March 2028
Paid to the date: 63% · 147 872 USD
Remaining due payment: 86 845 USD
32
1% · 2 347 USD
April 2028
Paid to the date: 64% · 150 219 USD
Remaining due payment: 84 498 USD
33
1% · 2 347 USD
May 2028
Paid to the date: 65% · 152 566 USD
Remaining due payment: 82 151 USD
34
1% · 2 347 USD
June 2028
Paid to the date: 66% · 154 914 USD
Remaining due payment: 79 804 USD
35
1% · 2 347 USD
July 2028
Paid to the date: 67% · 157 261 USD
Remaining due payment: 77 457 USD
36
1% · 2 347 USD
August 2028
Paid to the date: 68% · 159 608 USD
Remaining due payment: 75 110 USD
37
1% · 2 347 USD
September 2028
Paid to the date: 69% · 161 955 USD
Remaining due payment: 72 762 USD
38
1% · 2 347 USD
October 2028
Paid to the date: 70% · 164 302 USD
Remaining due payment: 70 415 USD
39
1% · 2 347 USD
November 2028
Paid to the date: 71% · 166 649 USD
Remaining due payment: 68 068 USD
40
1% · 2 347 USD
December 2028
Paid to the date: 72% · 168 997 USD
Remaining due payment: 65 721 USD
41
1% · 2 347 USD
January 2029
Paid to the date: 73% · 171 344 USD
Remaining due payment: 63 374 USD
42
1% · 2 347 USD
February 2029
Paid to the date: 74% · 173 691 USD
Remaining due payment: 61 027 USD
43
1% · 2 347 USD
March 2029
Paid to the date: 75% · 176 038 USD
Remaining due payment: 58 679 USD
44
1% · 2 347 USD
April 2029
Paid to the date: 76% · 178 385 USD
Remaining due payment: 56 332 USD
45
1% · 2 347 USD
May 2029
Paid to the date: 77% · 180 732 USD
Remaining due payment: 53 985 USD
46
0.5% · 1 174 USD
June 2029
Paid to the date: 77.5% · 181 906 USD
Remaining due payment: 52 811 USD
47
0.5% · 1 174 USD
July 2029
Paid to the date: 78% · 183 080 USD
Remaining due payment: 51 638 USD
48
0.5% · 1 174 USD
August 2029
Paid to the date: 78.5% · 184 253 USD
Remaining due payment: 50 464 USD
49
0.5% · 1 174 USD
September 2029
Paid to the date: 79% · 185 427 USD
Remaining due payment: 49 291 USD
50
0.5% · 1 174 USD
October 2029
Paid to the date: 79.5% · 186 600 USD
Remaining due payment: 48 117 USD
51
0.5% · 1 174 USD
November 2029
Paid to the date: 80% · 187 774 USD
Remaining due payment: 46 943 USD
52
0.5% · 1 174 USD
December 2029
Paid to the date: 80.5% · 188 948 USD
Remaining due payment: 45 770 USD
53
0.5% · 1 174 USD
January 2030
Paid to the date: 81% · 190 121 USD
Remaining due payment: 44 596 USD
54
0.5% · 1 174 USD
February 2030
Paid to the date: 81.5% · 191 295 USD
Remaining due payment: 43 423 USD
55
0.5% · 1 174 USD
March 2030
Paid to the date: 82% · 192 468 USD
Remaining due payment: 42 249 USD
56
0.5% · 1 174 USD
April 2030
Paid to the date: 82.5% · 193 642 USD
Remaining due payment: 41 076 USD
57
0.5% · 1 174 USD
May 2030
Paid to the date: 83% · 194 816 USD
Remaining due payment: 39 902 USD
58
0.5% · 1 174 USD
June 2030
Paid to the date: 83.5% · 195 989 USD
Remaining due payment: 38 728 USD
59
0.5% · 1 174 USD
July 2030
Paid to the date: 84% · 197 163 USD
Remaining due payment: 37 555 USD
60
0.5% · 1 174 USD
August 2030
Paid to the date: 84.5% · 198 336 USD
Remaining due payment: 36 381 USD
61
0.5% · 1 174 USD
September 2030
Paid to the date: 85% · 199 510 USD
Remaining due payment: 35 208 USD
62
0.5% · 1 174 USD
October 2030
Paid to the date: 85.5% · 200 683 USD
Remaining due payment: 34 034 USD
63
0.5% · 1 174 USD
November 2030
Paid to the date: 86% · 201 857 USD
Remaining due payment: 32 860 USD
64
0.5% · 1 174 USD
December 2030
Paid to the date: 86.5% · 203 031 USD
Remaining due payment: 31 687 USD
65
0.5% · 1 174 USD
January 2031
Paid to the date: 87% · 204 204 USD
Remaining due payment: 30 513 USD
66
0.5% · 1 174 USD
February 2031
Paid to the date: 87.5% · 205 378 USD
Remaining due payment: 29 340 USD
67
0.5% · 1 174 USD
March 2031
Paid to the date: 88% · 206 551 USD
Remaining due payment: 28 166 USD
68
0.5% · 1 174 USD
April 2031
Paid to the date: 88.5% · 207 725 USD
Remaining due payment: 26 993 USD
69
0.5% · 1 174 USD
May 2031
Paid to the date: 89% · 208 899 USD
Remaining due payment: 25 819 USD
70
0.5% · 1 174 USD
June 2031
Paid to the date: 89.5% · 210 072 USD
Remaining due payment: 24 645 USD
71
0.5% · 1 174 USD
July 2031
Paid to the date: 90% · 211 246 USD
Remaining due payment: 23 472 USD
72
0.5% · 1 174 USD
August 2031
Paid to the date: 90.5% · 212 419 USD
Remaining due payment: 22 298 USD
73
0.5% · 1 174 USD
September 2031
Paid to the date: 91% · 213 593 USD
Remaining due payment: 21 125 USD
74
0.5% · 1 174 USD
October 2031
Paid to the date: 91.5% · 214 767 USD
Remaining due payment: 19 951 USD
75
0.5% · 1 174 USD
November 2031
Paid to the date: 92% · 215 940 USD
Remaining due payment: 18 777 USD
76
0.5% · 1 174 USD
December 2031
Paid to the date: 92.5% · 217 114 USD
Remaining due payment: 17 604 USD
77
0.5% · 1 174 USD
January 2032
Paid to the date: 93% · 218 287 USD
Remaining due payment: 16 430 USD
78
0.5% · 1 174 USD
February 2032
Paid to the date: 93.5% · 219 461 USD
Remaining due payment: 15 257 USD
79
0.5% · 1 174 USD
March 2032
Paid to the date: 94% · 220 634 USD
Remaining due payment: 14 083 USD
80
0.5% · 1 174 USD
April 2032
Paid to the date: 94.5% · 221 808 USD
Remaining due payment: 12 909 USD
81
0.5% · 1 174 USD
May 2032
Paid to the date: 95% · 222 982 USD
Remaining due payment: 11 736 USD
82
0.5% · 1 174 USD
June 2032
Paid to the date: 95.5% · 224 155 USD
Remaining due payment: 10 562 USD
83
0.5% · 1 174 USD
July 2032
Paid to the date: 96% · 225 329 USD
Remaining due payment: 9 389 USD
84
0.5% · 1 174 USD
August 2032
Paid to the date: 96.5% · 226 502 USD
Remaining due payment: 8 215 USD
85
0.5% · 1 174 USD
September 2032
Paid to the date: 97% · 227 676 USD
Remaining due payment: 7 042 USD
86
0.5% · 1 174 USD
October 2032
Paid to the date: 97.5% · 228 850 USD
Remaining due payment: 5 868 USD
87
0.5% · 1 174 USD
November 2032
Paid to the date: 98% · 230 023 USD
Remaining due payment: 4 694 USD
88
0.5% · 1 174 USD
December 2032
Paid to the date: 98.5% · 231 197 USD
Remaining due payment: 3 521 USD
89
0.5% · 1 174 USD
January 2033
Paid to the date: 99% · 232 370 USD
Remaining due payment: 2 347 USD
90
0.5% · 1 174 USD
February 2033
Paid to the date: 99.5% · 233 544 USD
Remaining due payment: 1 174 USD
91
0.5% · 1 174 USD
March 2033
Paid to the date: 100% · 234 717 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