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

About

EX-b623976d3 - Ibiza - SAMANA

Unit type:
Price: 870000.0 AED
Area: 860.0 sqft (79.9 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 47 373 USD
At reservation · September 2025
Paid to the date: 20% · 47 373 USD
Remaining due payment: 189 492 USD
2
1% · 2 369 USD
October 2025
Paid to the date: 21% · 49 742 USD
Remaining due payment: 187 123 USD
3
1% · 2 369 USD
November 2025
Paid to the date: 22% · 52 110 USD
Remaining due payment: 184 754 USD
4
1% · 2 369 USD
December 2025
Paid to the date: 23% · 54 479 USD
Remaining due payment: 182 386 USD
5
1% · 2 369 USD
January 2026
Paid to the date: 24% · 56 848 USD
Remaining due payment: 180 017 USD
6
1% · 2 369 USD
March 2026
Paid to the date: 25% · 59 216 USD
Remaining due payment: 177 648 USD
7
1% · 2 369 USD
March 2026
Paid to the date: 26% · 61 585 USD
Remaining due payment: 175 280 USD
8
1% · 2 369 USD
April 2026
Paid to the date: 27% · 63 953 USD
Remaining due payment: 172 911 USD
9
1% · 2 369 USD
May 2026
Paid to the date: 28% · 66 322 USD
Remaining due payment: 170 542 USD
10
1% · 2 369 USD
June 2026
Paid to the date: 29% · 68 691 USD
Remaining due payment: 168 174 USD
11
1% · 2 369 USD
July 2026
Paid to the date: 30% · 71 059 USD
Remaining due payment: 165 805 USD
Resale is available
12
10% · 23 686 USD
August 2026
Paid to the date: 40% · 94 746 USD
Remaining due payment: 142 119 USD
13
1% · 2 369 USD
September 2026
Paid to the date: 41% · 97 114 USD
Remaining due payment: 139 750 USD
14
1% · 2 369 USD
October 2026
Paid to the date: 42% · 99 483 USD
Remaining due payment: 137 381 USD
15
1% · 2 369 USD
November 2026
Paid to the date: 43% · 101 852 USD
Remaining due payment: 135 013 USD
16
1% · 2 369 USD
December 2026
Paid to the date: 44% · 104 220 USD
Remaining due payment: 132 644 USD
17
1% · 2 369 USD
January 2027
Paid to the date: 45% · 106 589 USD
Remaining due payment: 130 276 USD
18
5% · 11 843 USD
March 2027
Paid to the date: 50% · 118 432 USD
Remaining due payment: 118 432 USD
19
1% · 2 369 USD
March 2027
Paid to the date: 51% · 120 801 USD
Remaining due payment: 116 064 USD
20
1% · 2 369 USD
April 2027
Paid to the date: 52% · 123 170 USD
Remaining due payment: 113 695 USD
21
1% · 2 369 USD
May 2027
Paid to the date: 53% · 125 538 USD
Remaining due payment: 111 326 USD
22
1% · 2 369 USD
June 2027
Paid to the date: 54% · 127 907 USD
Remaining due payment: 108 958 USD
23
1% · 2 369 USD
July 2027
Paid to the date: 55% · 130 276 USD
Remaining due payment: 106 589 USD
24
1% · 2 369 USD
August 2027
Paid to the date: 56% · 132 644 USD
Remaining due payment: 104 220 USD
25
1% · 2 369 USD
September 2027
Paid to the date: 57% · 135 013 USD
Remaining due payment: 101 852 USD
26
1% · 2 369 USD
October 2027
Paid to the date: 58% · 137 381 USD
Remaining due payment: 99 483 USD
27
1% · 2 369 USD
November 2027
Paid to the date: 59% · 139 750 USD
Remaining due payment: 97 114 USD
28
1% · 2 369 USD
December 2027
Paid to the date: 60% · 142 119 USD
Remaining due payment: 94 746 USD
29
1% · 2 369 USD
January 2028
Paid to the date: 61% · 144 487 USD
Remaining due payment: 92 377 USD
30
1% · 2 369 USD
March 2028
Paid to the date: 62% · 146 856 USD
Remaining due payment: 90 009 USD
31
1% · 2 369 USD
March 2028
Paid to the date: 63% · 149 225 USD
Remaining due payment: 87 640 USD
32
1% · 2 369 USD
April 2028
Paid to the date: 64% · 151 593 USD
Remaining due payment: 85 271 USD
33
1% · 2 369 USD
May 2028
Paid to the date: 65% · 153 962 USD
Remaining due payment: 82 903 USD
34
1% · 2 369 USD
June 2028
Paid to the date: 66% · 156 331 USD
Remaining due payment: 80 534 USD
35
1% · 2 369 USD
July 2028
Paid to the date: 67% · 158 699 USD
Remaining due payment: 78 165 USD
36
1% · 2 369 USD
August 2028
Paid to the date: 68% · 161 068 USD
Remaining due payment: 75 797 USD
37
1% · 2 369 USD
September 2028
Paid to the date: 69% · 163 437 USD
Remaining due payment: 73 428 USD
38
1% · 2 369 USD
October 2028
Paid to the date: 70% · 165 805 USD
Remaining due payment: 71 059 USD
39
1% · 2 369 USD
November 2028
Paid to the date: 71% · 168 174 USD
Remaining due payment: 68 691 USD
40
1% · 2 369 USD
December 2028
Paid to the date: 72% · 170 542 USD
Remaining due payment: 66 322 USD
41
1% · 2 369 USD
January 2029
Paid to the date: 73% · 172 911 USD
Remaining due payment: 63 953 USD
42
1% · 2 369 USD
March 2029
Paid to the date: 74% · 175 280 USD
Remaining due payment: 61 585 USD
43
1% · 2 369 USD
March 2029
Paid to the date: 75% · 177 648 USD
Remaining due payment: 59 216 USD
44
1% · 2 369 USD
April 2029
Paid to the date: 76% · 180 017 USD
Remaining due payment: 56 848 USD
45
1% · 2 369 USD
May 2029
Paid to the date: 77% · 182 386 USD
Remaining due payment: 54 479 USD
46
0.5% · 1 184 USD
June 2029
Paid to the date: 77.5% · 183 570 USD
Remaining due payment: 53 295 USD
47
0.5% · 1 184 USD
July 2029
Paid to the date: 78% · 184 754 USD
Remaining due payment: 52 110 USD
48
0.5% · 1 184 USD
August 2029
Paid to the date: 78.5% · 185 939 USD
Remaining due payment: 50 926 USD
49
0.5% · 1 184 USD
September 2029
Paid to the date: 79% · 187 123 USD
Remaining due payment: 49 742 USD
50
0.5% · 1 184 USD
October 2029
Paid to the date: 79.5% · 188 307 USD
Remaining due payment: 48 557 USD
51
0.5% · 1 184 USD
November 2029
Paid to the date: 80% · 189 492 USD
Remaining due payment: 47 373 USD
52
0.5% · 1 184 USD
December 2029
Paid to the date: 80.5% · 190 676 USD
Remaining due payment: 46 189 USD
53
0.5% · 1 184 USD
January 2030
Paid to the date: 81% · 191 860 USD
Remaining due payment: 45 004 USD
54
0.5% · 1 184 USD
March 2030
Paid to the date: 81.5% · 193 045 USD
Remaining due payment: 43 820 USD
55
0.5% · 1 184 USD
March 2030
Paid to the date: 82% · 194 229 USD
Remaining due payment: 42 636 USD
56
0.5% · 1 184 USD
April 2030
Paid to the date: 82.5% · 195 413 USD
Remaining due payment: 41 451 USD
57
0.5% · 1 184 USD
May 2030
Paid to the date: 83% · 196 598 USD
Remaining due payment: 40 267 USD
58
0.5% · 1 184 USD
June 2030
Paid to the date: 83.5% · 197 782 USD
Remaining due payment: 39 083 USD
59
0.5% · 1 184 USD
July 2030
Paid to the date: 84% · 198 966 USD
Remaining due payment: 37 898 USD
60
0.5% · 1 184 USD
August 2030
Paid to the date: 84.5% · 200 151 USD
Remaining due payment: 36 714 USD
61
0.5% · 1 184 USD
September 2030
Paid to the date: 85% · 201 335 USD
Remaining due payment: 35 530 USD
62
0.5% · 1 184 USD
October 2030
Paid to the date: 85.5% · 202 519 USD
Remaining due payment: 34 345 USD
63
0.5% · 1 184 USD
November 2030
Paid to the date: 86% · 203 704 USD
Remaining due payment: 33 161 USD
64
0.5% · 1 184 USD
December 2030
Paid to the date: 86.5% · 204 888 USD
Remaining due payment: 31 977 USD
65
0.5% · 1 184 USD
January 2031
Paid to the date: 87% · 206 072 USD
Remaining due payment: 30 792 USD
66
0.5% · 1 184 USD
March 2031
Paid to the date: 87.5% · 207 257 USD
Remaining due payment: 29 608 USD
67
0.5% · 1 184 USD
March 2031
Paid to the date: 88% · 208 441 USD
Remaining due payment: 28 424 USD
68
0.5% · 1 184 USD
April 2031
Paid to the date: 88.5% · 209 625 USD
Remaining due payment: 27 239 USD
69
0.5% · 1 184 USD
May 2031
Paid to the date: 89% · 210 809 USD
Remaining due payment: 26 055 USD
70
0.5% · 1 184 USD
June 2031
Paid to the date: 89.5% · 211 994 USD
Remaining due payment: 24 871 USD
71
0.5% · 1 184 USD
July 2031
Paid to the date: 90% · 213 178 USD
Remaining due payment: 23 686 USD
72
0.5% · 1 184 USD
August 2031
Paid to the date: 90.5% · 214 362 USD
Remaining due payment: 22 502 USD
73
0.5% · 1 184 USD
September 2031
Paid to the date: 91% · 215 547 USD
Remaining due payment: 21 318 USD
74
0.5% · 1 184 USD
October 2031
Paid to the date: 91.5% · 216 731 USD
Remaining due payment: 20 133 USD
75
0.5% · 1 184 USD
November 2031
Paid to the date: 92% · 217 915 USD
Remaining due payment: 18 949 USD
76
0.5% · 1 184 USD
December 2031
Paid to the date: 92.5% · 219 100 USD
Remaining due payment: 17 765 USD
77
0.5% · 1 184 USD
January 2032
Paid to the date: 93% · 220 284 USD
Remaining due payment: 16 581 USD
78
0.5% · 1 184 USD
March 2032
Paid to the date: 93.5% · 221 468 USD
Remaining due payment: 15 396 USD
79
0.5% · 1 184 USD
March 2032
Paid to the date: 94% · 222 653 USD
Remaining due payment: 14 212 USD
80
0.5% · 1 184 USD
April 2032
Paid to the date: 94.5% · 223 837 USD
Remaining due payment: 13 028 USD
81
0.5% · 1 184 USD
May 2032
Paid to the date: 95% · 225 021 USD
Remaining due payment: 11 843 USD
82
0.5% · 1 184 USD
June 2032
Paid to the date: 95.5% · 226 206 USD
Remaining due payment: 10 659 USD
83
0.5% · 1 184 USD
July 2032
Paid to the date: 96% · 227 390 USD
Remaining due payment: 9 475 USD
84
0.5% · 1 184 USD
August 2032
Paid to the date: 96.5% · 228 574 USD
Remaining due payment: 8 290 USD
85
0.5% · 1 184 USD
September 2032
Paid to the date: 97% · 229 759 USD
Remaining due payment: 7 106 USD
86
0.5% · 1 184 USD
October 2032
Paid to the date: 97.5% · 230 943 USD
Remaining due payment: 5 922 USD
87
0.5% · 1 184 USD
November 2032
Paid to the date: 98% · 232 127 USD
Remaining due payment: 4 737 USD
88
0.5% · 1 184 USD
December 2032
Paid to the date: 98.5% · 233 312 USD
Remaining due payment: 3 553 USD
89
0.5% · 1 184 USD
January 2033
Paid to the date: 99% · 234 496 USD
Remaining due payment: 2 369 USD
90
0.5% · 1 184 USD
March 2033
Paid to the date: 99.5% · 235 680 USD
Remaining due payment: 1 184 USD
91
0.5% · 1 184 USD
March 2033
Paid to the date: 100% · 236 865 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