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

About

EX-925c03248 - Ibiza - SAMANA

Unit type:
Price: 874000.0 AED
Area: 1002.0 sqft (93.09 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 47 597 USD
At reservation · September 2025
Paid to the date: 20% · 47 597 USD
Remaining due payment: 190 388 USD
2
1% · 2 380 USD
October 2025
Paid to the date: 21% · 49 977 USD
Remaining due payment: 188 008 USD
3
1% · 2 380 USD
November 2025
Paid to the date: 22% · 52 357 USD
Remaining due payment: 185 628 USD
4
1% · 2 380 USD
December 2025
Paid to the date: 23% · 54 737 USD
Remaining due payment: 183 248 USD
5
1% · 2 380 USD
January 2026
Paid to the date: 24% · 57 116 USD
Remaining due payment: 180 868 USD
6
1% · 2 380 USD
March 2026
Paid to the date: 25% · 59 496 USD
Remaining due payment: 178 489 USD
7
1% · 2 380 USD
March 2026
Paid to the date: 26% · 61 876 USD
Remaining due payment: 176 109 USD
8
1% · 2 380 USD
April 2026
Paid to the date: 27% · 64 256 USD
Remaining due payment: 173 729 USD
9
1% · 2 380 USD
May 2026
Paid to the date: 28% · 66 636 USD
Remaining due payment: 171 349 USD
10
1% · 2 380 USD
June 2026
Paid to the date: 29% · 69 016 USD
Remaining due payment: 168 969 USD
11
1% · 2 380 USD
July 2026
Paid to the date: 30% · 71 395 USD
Remaining due payment: 166 589 USD
Resale is available
12
10% · 23 798 USD
August 2026
Paid to the date: 40% · 95 194 USD
Remaining due payment: 142 791 USD
13
1% · 2 380 USD
September 2026
Paid to the date: 41% · 97 574 USD
Remaining due payment: 140 411 USD
14
1% · 2 380 USD
October 2026
Paid to the date: 42% · 99 954 USD
Remaining due payment: 138 031 USD
15
1% · 2 380 USD
November 2026
Paid to the date: 43% · 102 333 USD
Remaining due payment: 135 651 USD
16
1% · 2 380 USD
December 2026
Paid to the date: 44% · 104 713 USD
Remaining due payment: 133 271 USD
17
1% · 2 380 USD
January 2027
Paid to the date: 45% · 107 093 USD
Remaining due payment: 130 892 USD
18
5% · 11 899 USD
March 2027
Paid to the date: 50% · 118 992 USD
Remaining due payment: 118 992 USD
19
1% · 2 380 USD
March 2027
Paid to the date: 51% · 121 372 USD
Remaining due payment: 116 613 USD
20
1% · 2 380 USD
April 2027
Paid to the date: 52% · 123 752 USD
Remaining due payment: 114 233 USD
21
1% · 2 380 USD
May 2027
Paid to the date: 53% · 126 132 USD
Remaining due payment: 111 853 USD
22
1% · 2 380 USD
June 2027
Paid to the date: 54% · 128 512 USD
Remaining due payment: 109 473 USD
23
1% · 2 380 USD
July 2027
Paid to the date: 55% · 130 892 USD
Remaining due payment: 107 093 USD
24
1% · 2 380 USD
August 2027
Paid to the date: 56% · 133 271 USD
Remaining due payment: 104 713 USD
25
1% · 2 380 USD
September 2027
Paid to the date: 57% · 135 651 USD
Remaining due payment: 102 333 USD
26
1% · 2 380 USD
October 2027
Paid to the date: 58% · 138 031 USD
Remaining due payment: 99 954 USD
27
1% · 2 380 USD
November 2027
Paid to the date: 59% · 140 411 USD
Remaining due payment: 97 574 USD
28
1% · 2 380 USD
December 2027
Paid to the date: 60% · 142 791 USD
Remaining due payment: 95 194 USD
29
1% · 2 380 USD
January 2028
Paid to the date: 61% · 145 171 USD
Remaining due payment: 92 814 USD
30
1% · 2 380 USD
March 2028
Paid to the date: 62% · 147 551 USD
Remaining due payment: 90 434 USD
31
1% · 2 380 USD
March 2028
Paid to the date: 63% · 149 930 USD
Remaining due payment: 88 054 USD
32
1% · 2 380 USD
April 2028
Paid to the date: 64% · 152 310 USD
Remaining due payment: 85 675 USD
33
1% · 2 380 USD
May 2028
Paid to the date: 65% · 154 690 USD
Remaining due payment: 83 295 USD
34
1% · 2 380 USD
June 2028
Paid to the date: 66% · 157 070 USD
Remaining due payment: 80 915 USD
35
1% · 2 380 USD
July 2028
Paid to the date: 67% · 159 450 USD
Remaining due payment: 78 535 USD
36
1% · 2 380 USD
August 2028
Paid to the date: 68% · 161 830 USD
Remaining due payment: 76 155 USD
37
1% · 2 380 USD
September 2028
Paid to the date: 69% · 164 209 USD
Remaining due payment: 73 775 USD
38
1% · 2 380 USD
October 2028
Paid to the date: 70% · 166 589 USD
Remaining due payment: 71 395 USD
39
1% · 2 380 USD
November 2028
Paid to the date: 71% · 168 969 USD
Remaining due payment: 69 016 USD
40
1% · 2 380 USD
December 2028
Paid to the date: 72% · 171 349 USD
Remaining due payment: 66 636 USD
41
1% · 2 380 USD
January 2029
Paid to the date: 73% · 173 729 USD
Remaining due payment: 64 256 USD
42
1% · 2 380 USD
March 2029
Paid to the date: 74% · 176 109 USD
Remaining due payment: 61 876 USD
43
1% · 2 380 USD
March 2029
Paid to the date: 75% · 178 489 USD
Remaining due payment: 59 496 USD
44
1% · 2 380 USD
April 2029
Paid to the date: 76% · 180 868 USD
Remaining due payment: 57 116 USD
45
1% · 2 380 USD
May 2029
Paid to the date: 77% · 183 248 USD
Remaining due payment: 54 736 USD
46
0.5% · 1 190 USD
June 2029
Paid to the date: 77.5% · 184 438 USD
Remaining due payment: 53 547 USD
47
0.5% · 1 190 USD
July 2029
Paid to the date: 78% · 185 628 USD
Remaining due payment: 52 357 USD
48
0.5% · 1 190 USD
August 2029
Paid to the date: 78.5% · 186 818 USD
Remaining due payment: 51 167 USD
49
0.5% · 1 190 USD
September 2029
Paid to the date: 79% · 188 008 USD
Remaining due payment: 49 977 USD
50
0.5% · 1 190 USD
October 2029
Paid to the date: 79.5% · 189 198 USD
Remaining due payment: 48 787 USD
51
0.5% · 1 190 USD
November 2029
Paid to the date: 80% · 190 388 USD
Remaining due payment: 47 597 USD
52
0.5% · 1 190 USD
December 2029
Paid to the date: 80.5% · 191 578 USD
Remaining due payment: 46 407 USD
53
0.5% · 1 190 USD
January 2030
Paid to the date: 81% · 192 768 USD
Remaining due payment: 45 217 USD
54
0.5% · 1 190 USD
March 2030
Paid to the date: 81.5% · 193 958 USD
Remaining due payment: 44 027 USD
55
0.5% · 1 190 USD
March 2030
Paid to the date: 82% · 195 148 USD
Remaining due payment: 42 837 USD
56
0.5% · 1 190 USD
April 2030
Paid to the date: 82.5% · 196 337 USD
Remaining due payment: 41 647 USD
57
0.5% · 1 190 USD
May 2030
Paid to the date: 83% · 197 527 USD
Remaining due payment: 40 457 USD
58
0.5% · 1 190 USD
June 2030
Paid to the date: 83.5% · 198 717 USD
Remaining due payment: 39 267 USD
59
0.5% · 1 190 USD
July 2030
Paid to the date: 84% · 199 907 USD
Remaining due payment: 38 078 USD
60
0.5% · 1 190 USD
August 2030
Paid to the date: 84.5% · 201 097 USD
Remaining due payment: 36 888 USD
61
0.5% · 1 190 USD
September 2030
Paid to the date: 85% · 202 287 USD
Remaining due payment: 35 698 USD
62
0.5% · 1 190 USD
October 2030
Paid to the date: 85.5% · 203 477 USD
Remaining due payment: 34 508 USD
63
0.5% · 1 190 USD
November 2030
Paid to the date: 86% · 204 667 USD
Remaining due payment: 33 318 USD
64
0.5% · 1 190 USD
December 2030
Paid to the date: 86.5% · 205 857 USD
Remaining due payment: 32 128 USD
65
0.5% · 1 190 USD
January 2031
Paid to the date: 87% · 207 047 USD
Remaining due payment: 30 938 USD
66
0.5% · 1 190 USD
March 2031
Paid to the date: 87.5% · 208 237 USD
Remaining due payment: 29 748 USD
67
0.5% · 1 190 USD
March 2031
Paid to the date: 88% · 209 427 USD
Remaining due payment: 28 558 USD
68
0.5% · 1 190 USD
April 2031
Paid to the date: 88.5% · 210 617 USD
Remaining due payment: 27 368 USD
69
0.5% · 1 190 USD
May 2031
Paid to the date: 89% · 211 806 USD
Remaining due payment: 26 178 USD
70
0.5% · 1 190 USD
June 2031
Paid to the date: 89.5% · 212 996 USD
Remaining due payment: 24 988 USD
71
0.5% · 1 190 USD
July 2031
Paid to the date: 90% · 214 186 USD
Remaining due payment: 23 798 USD
72
0.5% · 1 190 USD
August 2031
Paid to the date: 90.5% · 215 376 USD
Remaining due payment: 22 609 USD
73
0.5% · 1 190 USD
September 2031
Paid to the date: 91% · 216 566 USD
Remaining due payment: 21 419 USD
74
0.5% · 1 190 USD
October 2031
Paid to the date: 91.5% · 217 756 USD
Remaining due payment: 20 229 USD
75
0.5% · 1 190 USD
November 2031
Paid to the date: 92% · 218 946 USD
Remaining due payment: 19 039 USD
76
0.5% · 1 190 USD
December 2031
Paid to the date: 92.5% · 220 136 USD
Remaining due payment: 17 849 USD
77
0.5% · 1 190 USD
January 2032
Paid to the date: 93% · 221 326 USD
Remaining due payment: 16 659 USD
78
0.5% · 1 190 USD
March 2032
Paid to the date: 93.5% · 222 516 USD
Remaining due payment: 15 469 USD
79
0.5% · 1 190 USD
March 2032
Paid to the date: 94% · 223 706 USD
Remaining due payment: 14 279 USD
80
0.5% · 1 190 USD
April 2032
Paid to the date: 94.5% · 224 896 USD
Remaining due payment: 13 089 USD
81
0.5% · 1 190 USD
May 2032
Paid to the date: 95% · 226 086 USD
Remaining due payment: 11 899 USD
82
0.5% · 1 190 USD
June 2032
Paid to the date: 95.5% · 227 275 USD
Remaining due payment: 10 709 USD
83
0.5% · 1 190 USD
July 2032
Paid to the date: 96% · 228 465 USD
Remaining due payment: 9 519 USD
84
0.5% · 1 190 USD
August 2032
Paid to the date: 96.5% · 229 655 USD
Remaining due payment: 8 329 USD
85
0.5% · 1 190 USD
September 2032
Paid to the date: 97% · 230 845 USD
Remaining due payment: 7 140 USD
86
0.5% · 1 190 USD
October 2032
Paid to the date: 97.5% · 232 035 USD
Remaining due payment: 5 950 USD
87
0.5% · 1 190 USD
November 2032
Paid to the date: 98% · 233 225 USD
Remaining due payment: 4 760 USD
88
0.5% · 1 190 USD
December 2032
Paid to the date: 98.5% · 234 415 USD
Remaining due payment: 3 570 USD
89
0.5% · 1 190 USD
January 2033
Paid to the date: 99% · 235 605 USD
Remaining due payment: 2 380 USD
90
0.5% · 1 190 USD
March 2033
Paid to the date: 99.5% · 236 795 USD
Remaining due payment: 1 190 USD
91
0.5% · 1 190 USD
March 2033
Paid to the date: 100% · 237 985 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