'/%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-a580b9ce3 - Ibiza - SAMANA
Unit type:
Price:854000.0 AED
Area: 615.0 sqft (57.14 sqm)
Views:
Unit type:
Price:
Area: 615.0 sqft (57.14 sqm)
Views:
Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
20% · 46 508 USD
At reservation · September 2025
Paid to the date: 20% · 46 508 USD
Remaining due payment: 186 031 USD
2
1% · 2 325 USD
October 2025
Paid to the date: 21% · 48 833 USD
Remaining due payment: 183 706 USD
3
1% · 2 325 USD
November 2025
Paid to the date: 22% · 51 159 USD
Remaining due payment: 181 380 USD
4
1% · 2 325 USD
December 2025
Paid to the date: 23% · 53 484 USD
Remaining due payment: 179 055 USD
5
1% · 2 325 USD
January 2026
Paid to the date: 24% · 55 809 USD
Remaining due payment: 176 730 USD
6
1% · 2 325 USD
March 2026
Paid to the date: 25% · 58 135 USD
Remaining due payment: 174 404 USD
7
1% · 2 325 USD
March 2026
Paid to the date: 26% · 60 460 USD
Remaining due payment: 172 079 USD
8
1% · 2 325 USD
April 2026
Paid to the date: 27% · 62 786 USD
Remaining due payment: 169 753 USD
9
1% · 2 325 USD
May 2026
Paid to the date: 28% · 65 111 USD
Remaining due payment: 167 428 USD
10
1% · 2 325 USD
June 2026
Paid to the date: 29% · 67 436 USD
Remaining due payment: 165 103 USD
11
1% · 2 325 USD
July 2026
Paid to the date: 30% · 69 762 USD
Remaining due payment: 162 777 USD
Resale is available
12
10% · 23 254 USD
August 2026
Paid to the date: 40% · 93 016 USD
Remaining due payment: 139 523 USD
13
1% · 2 325 USD
September 2026
Paid to the date: 41% · 95 341 USD
Remaining due payment: 137 198 USD
14
1% · 2 325 USD
October 2026
Paid to the date: 42% · 97 666 USD
Remaining due payment: 134 873 USD
15
1% · 2 325 USD
November 2026
Paid to the date: 43% · 99 992 USD
Remaining due payment: 132 547 USD
16
1% · 2 325 USD
December 2026
Paid to the date: 44% · 102 317 USD
Remaining due payment: 130 222 USD
17
1% · 2 325 USD
January 2027
Paid to the date: 45% · 104 643 USD
Remaining due payment: 127 896 USD
18
5% · 11 627 USD
March 2027
Paid to the date: 50% · 116 269 USD
Remaining due payment: 116 269 USD
19
1% · 2 325 USD
March 2027
Paid to the date: 51% · 118 595 USD
Remaining due payment: 113 944 USD
20
1% · 2 325 USD
April 2027
Paid to the date: 52% · 120 920 USD
Remaining due payment: 111 619 USD
21
1% · 2 325 USD
May 2027
Paid to the date: 53% · 123 246 USD
Remaining due payment: 109 293 USD
22
1% · 2 325 USD
June 2027
Paid to the date: 54% · 125 571 USD
Remaining due payment: 106 968 USD
23
1% · 2 325 USD
July 2027
Paid to the date: 55% · 127 896 USD
Remaining due payment: 104 643 USD
24
1% · 2 325 USD
August 2027
Paid to the date: 56% · 130 222 USD
Remaining due payment: 102 317 USD
25
1% · 2 325 USD
September 2027
Paid to the date: 57% · 132 547 USD
Remaining due payment: 99 992 USD
26
1% · 2 325 USD
October 2027
Paid to the date: 58% · 134 873 USD
Remaining due payment: 97 666 USD
27
1% · 2 325 USD
November 2027
Paid to the date: 59% · 137 198 USD
Remaining due payment: 95 341 USD
28
1% · 2 325 USD
December 2027
Paid to the date: 60% · 139 523 USD
Remaining due payment: 93 016 USD
29
1% · 2 325 USD
January 2028
Paid to the date: 61% · 141 849 USD
Remaining due payment: 90 690 USD
30
1% · 2 325 USD
February 2028
Paid to the date: 62% · 144 174 USD
Remaining due payment: 88 365 USD
31
1% · 2 325 USD
March 2028
Paid to the date: 63% · 146 500 USD
Remaining due payment: 86 039 USD
32
1% · 2 325 USD
April 2028
Paid to the date: 64% · 148 825 USD
Remaining due payment: 83 714 USD
33
1% · 2 325 USD
May 2028
Paid to the date: 65% · 151 150 USD
Remaining due payment: 81 389 USD
34
1% · 2 325 USD
June 2028
Paid to the date: 66% · 153 476 USD
Remaining due payment: 79 063 USD
35
1% · 2 325 USD
July 2028
Paid to the date: 67% · 155 801 USD
Remaining due payment: 76 738 USD
36
1% · 2 325 USD
August 2028
Paid to the date: 68% · 158 126 USD
Remaining due payment: 74 412 USD
37
1% · 2 325 USD
September 2028
Paid to the date: 69% · 160 452 USD
Remaining due payment: 72 087 USD
38
1% · 2 325 USD
October 2028
Paid to the date: 70% · 162 777 USD
Remaining due payment: 69 762 USD
39
1% · 2 325 USD
November 2028
Paid to the date: 71% · 165 103 USD
Remaining due payment: 67 436 USD
40
1% · 2 325 USD
December 2028
Paid to the date: 72% · 167 428 USD
Remaining due payment: 65 111 USD
41
1% · 2 325 USD
January 2029
Paid to the date: 73% · 169 753 USD
Remaining due payment: 62 786 USD
42
1% · 2 325 USD
March 2029
Paid to the date: 74% · 172 079 USD
Remaining due payment: 60 460 USD
43
1% · 2 325 USD
March 2029
Paid to the date: 75% · 174 404 USD
Remaining due payment: 58 135 USD
44
1% · 2 325 USD
April 2029
Paid to the date: 76% · 176 730 USD
Remaining due payment: 55 809 USD
45
1% · 2 325 USD
May 2029
Paid to the date: 77% · 179 055 USD
Remaining due payment: 53 484 USD
46
0.5% · 1 163 USD
June 2029
Paid to the date: 77.5% · 180 218 USD
Remaining due payment: 52 321 USD
47
0.5% · 1 163 USD
July 2029
Paid to the date: 78% · 181 380 USD
Remaining due payment: 51 159 USD
48
0.5% · 1 163 USD
August 2029
Paid to the date: 78.5% · 182 543 USD
Remaining due payment: 49 996 USD
49
0.5% · 1 163 USD
September 2029
Paid to the date: 79% · 183 706 USD
Remaining due payment: 48 833 USD
50
0.5% · 1 163 USD
October 2029
Paid to the date: 79.5% · 184 868 USD
Remaining due payment: 47 670 USD
51
0.5% · 1 163 USD
November 2029
Paid to the date: 80% · 186 031 USD
Remaining due payment: 46 508 USD
52
0.5% · 1 163 USD
December 2029
Paid to the date: 80.5% · 187 194 USD
Remaining due payment: 45 345 USD
53
0.5% · 1 163 USD
January 2030
Paid to the date: 81% · 188 357 USD
Remaining due payment: 44 182 USD
54
0.5% · 1 163 USD
March 2030
Paid to the date: 81.5% · 189 519 USD
Remaining due payment: 43 020 USD
55
0.5% · 1 163 USD
March 2030
Paid to the date: 82% · 190 682 USD
Remaining due payment: 41 857 USD
56
0.5% · 1 163 USD
April 2030
Paid to the date: 82.5% · 191 845 USD
Remaining due payment: 40 694 USD
57
0.5% · 1 163 USD
May 2030
Paid to the date: 83% · 193 007 USD
Remaining due payment: 39 532 USD
58
0.5% · 1 163 USD
June 2030
Paid to the date: 83.5% · 194 170 USD
Remaining due payment: 38 369 USD
59
0.5% · 1 163 USD
July 2030
Paid to the date: 84% · 195 333 USD
Remaining due payment: 37 206 USD
60
0.5% · 1 163 USD
August 2030
Paid to the date: 84.5% · 196 495 USD
Remaining due payment: 36 044 USD
61
0.5% · 1 163 USD
September 2030
Paid to the date: 85% · 197 658 USD
Remaining due payment: 34 881 USD
62
0.5% · 1 163 USD
October 2030
Paid to the date: 85.5% · 198 821 USD
Remaining due payment: 33 718 USD
63
0.5% · 1 163 USD
November 2030
Paid to the date: 86% · 199 984 USD
Remaining due payment: 32 555 USD
64
0.5% · 1 163 USD
December 2030
Paid to the date: 86.5% · 201 146 USD
Remaining due payment: 31 393 USD
65
0.5% · 1 163 USD
January 2031
Paid to the date: 87% · 202 309 USD
Remaining due payment: 30 230 USD
66
0.5% · 1 163 USD
March 2031
Paid to the date: 87.5% · 203 472 USD
Remaining due payment: 29 067 USD
67
0.5% · 1 163 USD
March 2031
Paid to the date: 88% · 204 634 USD
Remaining due payment: 27 905 USD
68
0.5% · 1 163 USD
April 2031
Paid to the date: 88.5% · 205 797 USD
Remaining due payment: 26 742 USD
69
0.5% · 1 163 USD
May 2031
Paid to the date: 89% · 206 960 USD
Remaining due payment: 25 579 USD
70
0.5% · 1 163 USD
June 2031
Paid to the date: 89.5% · 208 122 USD
Remaining due payment: 24 417 USD
71
0.5% · 1 163 USD
July 2031
Paid to the date: 90% · 209 285 USD
Remaining due payment: 23 254 USD
72
0.5% · 1 163 USD
August 2031
Paid to the date: 90.5% · 210 448 USD
Remaining due payment: 22 091 USD
73
0.5% · 1 163 USD
September 2031
Paid to the date: 91% · 211 610 USD
Remaining due payment: 20 929 USD
74
0.5% · 1 163 USD
October 2031
Paid to the date: 91.5% · 212 773 USD
Remaining due payment: 19 766 USD
75
0.5% · 1 163 USD
November 2031
Paid to the date: 92% · 213 936 USD
Remaining due payment: 18 603 USD
76
0.5% · 1 163 USD
December 2031
Paid to the date: 92.5% · 215 099 USD
Remaining due payment: 17 440 USD
77
0.5% · 1 163 USD
January 2032
Paid to the date: 93% · 216 261 USD
Remaining due payment: 16 278 USD
78
0.5% · 1 163 USD
February 2032
Paid to the date: 93.5% · 217 424 USD
Remaining due payment: 15 115 USD
79
0.5% · 1 163 USD
March 2032
Paid to the date: 94% · 218 587 USD
Remaining due payment: 13 952 USD
80
0.5% · 1 163 USD
April 2032
Paid to the date: 94.5% · 219 749 USD
Remaining due payment: 12 790 USD
81
0.5% · 1 163 USD
May 2032
Paid to the date: 95% · 220 912 USD
Remaining due payment: 11 627 USD
82
0.5% · 1 163 USD
June 2032
Paid to the date: 95.5% · 222 075 USD
Remaining due payment: 10 464 USD
83
0.5% · 1 163 USD
July 2032
Paid to the date: 96% · 223 237 USD
Remaining due payment: 9 302 USD
84
0.5% · 1 163 USD
August 2032
Paid to the date: 96.5% · 224 400 USD
Remaining due payment: 8 139 USD
85
0.5% · 1 163 USD
September 2032
Paid to the date: 97% · 225 563 USD
Remaining due payment: 6 976 USD
86
0.5% · 1 163 USD
October 2032
Paid to the date: 97.5% · 226 725 USD
Remaining due payment: 5 813 USD
87
0.5% · 1 163 USD
November 2032
Paid to the date: 98% · 227 888 USD
Remaining due payment: 4 651 USD
88
0.5% · 1 163 USD
December 2032
Paid to the date: 98.5% · 229 051 USD
Remaining due payment: 3 488 USD
89
0.5% · 1 163 USD
January 2033
Paid to the date: 99% · 230 214 USD
Remaining due payment: 2 325 USD
90
0.5% · 1 163 USD
March 2033
Paid to the date: 99.5% · 231 376 USD
Remaining due payment: 1 163 USD
91
0.5% · 1 163 USD
March 2033
Paid to the date: 100% · 232 539 USD
Remaining due payment: 0.0000 USD