'/%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-beaf0d14b - Ibiza - SAMANA
Unit type:
Price:840000.0 AED
Area: 485.0 sqft (45.06 sqm)
Views:
Unit type:
Price:
Area: 485.0 sqft (45.06 sqm)
Views:
Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
20% · 45 745 USD
At reservation · September 2025
Paid to the date: 20% · 45 745 USD
Remaining due payment: 182 981 USD
2
1% · 2 287 USD
October 2025
Paid to the date: 21% · 48 033 USD
Remaining due payment: 180 694 USD
3
1% · 2 287 USD
November 2025
Paid to the date: 22% · 50 320 USD
Remaining due payment: 178 407 USD
4
1% · 2 287 USD
December 2025
Paid to the date: 23% · 52 607 USD
Remaining due payment: 176 120 USD
5
1% · 2 287 USD
January 2026
Paid to the date: 24% · 54 894 USD
Remaining due payment: 173 832 USD
6
1% · 2 287 USD
February 2026
Paid to the date: 25% · 57 182 USD
Remaining due payment: 171 545 USD
7
1% · 2 287 USD
March 2026
Paid to the date: 26% · 59 469 USD
Remaining due payment: 169 258 USD
8
1% · 2 287 USD
April 2026
Paid to the date: 27% · 61 756 USD
Remaining due payment: 166 971 USD
9
1% · 2 287 USD
May 2026
Paid to the date: 28% · 64 044 USD
Remaining due payment: 164 683 USD
10
1% · 2 287 USD
June 2026
Paid to the date: 29% · 66 331 USD
Remaining due payment: 162 396 USD
11
1% · 2 287 USD
July 2026
Paid to the date: 30% · 68 618 USD
Remaining due payment: 160 109 USD
Resale is available
12
10% · 22 873 USD
August 2026
Paid to the date: 40% · 91 491 USD
Remaining due payment: 137 236 USD
13
1% · 2 287 USD
September 2026
Paid to the date: 41% · 93 778 USD
Remaining due payment: 134 949 USD
14
1% · 2 287 USD
October 2026
Paid to the date: 42% · 96 065 USD
Remaining due payment: 132 662 USD
15
1% · 2 287 USD
November 2026
Paid to the date: 43% · 98 353 USD
Remaining due payment: 130 374 USD
16
1% · 2 287 USD
December 2026
Paid to the date: 44% · 100 640 USD
Remaining due payment: 128 087 USD
17
1% · 2 287 USD
January 2027
Paid to the date: 45% · 102 927 USD
Remaining due payment: 125 800 USD
18
5% · 11 436 USD
February 2027
Paid to the date: 50% · 114 363 USD
Remaining due payment: 114 363 USD
19
1% · 2 287 USD
March 2027
Paid to the date: 51% · 116 651 USD
Remaining due payment: 112 076 USD
20
1% · 2 287 USD
April 2027
Paid to the date: 52% · 118 938 USD
Remaining due payment: 109 789 USD
21
1% · 2 287 USD
May 2027
Paid to the date: 53% · 121 225 USD
Remaining due payment: 107 502 USD
22
1% · 2 287 USD
June 2027
Paid to the date: 54% · 123 512 USD
Remaining due payment: 105 214 USD
23
1% · 2 287 USD
July 2027
Paid to the date: 55% · 125 800 USD
Remaining due payment: 102 927 USD
24
1% · 2 287 USD
August 2027
Paid to the date: 56% · 128 087 USD
Remaining due payment: 100 640 USD
25
1% · 2 287 USD
September 2027
Paid to the date: 57% · 130 374 USD
Remaining due payment: 98 353 USD
26
1% · 2 287 USD
October 2027
Paid to the date: 58% · 132 662 USD
Remaining due payment: 96 065 USD
27
1% · 2 287 USD
November 2027
Paid to the date: 59% · 134 949 USD
Remaining due payment: 93 778 USD
28
1% · 2 287 USD
December 2027
Paid to the date: 60% · 137 236 USD
Remaining due payment: 91 491 USD
29
1% · 2 287 USD
January 2028
Paid to the date: 61% · 139 523 USD
Remaining due payment: 89 203 USD
30
1% · 2 287 USD
February 2028
Paid to the date: 62% · 141 811 USD
Remaining due payment: 86 916 USD
31
1% · 2 287 USD
March 2028
Paid to the date: 63% · 144 098 USD
Remaining due payment: 84 629 USD
32
1% · 2 287 USD
April 2028
Paid to the date: 64% · 146 385 USD
Remaining due payment: 82 342 USD
33
1% · 2 287 USD
May 2028
Paid to the date: 65% · 148 672 USD
Remaining due payment: 80 054 USD
34
1% · 2 287 USD
June 2028
Paid to the date: 66% · 150 960 USD
Remaining due payment: 77 767 USD
35
1% · 2 287 USD
July 2028
Paid to the date: 67% · 153 247 USD
Remaining due payment: 75 480 USD
36
1% · 2 287 USD
August 2028
Paid to the date: 68% · 155 534 USD
Remaining due payment: 73 193 USD
37
1% · 2 287 USD
September 2028
Paid to the date: 69% · 157 821 USD
Remaining due payment: 70 905 USD
38
1% · 2 287 USD
October 2028
Paid to the date: 70% · 160 109 USD
Remaining due payment: 68 618 USD
39
1% · 2 287 USD
November 2028
Paid to the date: 71% · 162 396 USD
Remaining due payment: 66 331 USD
40
1% · 2 287 USD
December 2028
Paid to the date: 72% · 164 683 USD
Remaining due payment: 64 044 USD
41
1% · 2 287 USD
January 2029
Paid to the date: 73% · 166 971 USD
Remaining due payment: 61 756 USD
42
1% · 2 287 USD
February 2029
Paid to the date: 74% · 169 258 USD
Remaining due payment: 59 469 USD
43
1% · 2 287 USD
March 2029
Paid to the date: 75% · 171 545 USD
Remaining due payment: 57 182 USD
44
1% · 2 287 USD
April 2029
Paid to the date: 76% · 173 832 USD
Remaining due payment: 54 894 USD
45
1% · 2 287 USD
May 2029
Paid to the date: 77% · 176 120 USD
Remaining due payment: 52 607 USD
46
0.5% · 1 144 USD
June 2029
Paid to the date: 77.5% · 177 263 USD
Remaining due payment: 51 464 USD
47
0.5% · 1 144 USD
July 2029
Paid to the date: 78% · 178 407 USD
Remaining due payment: 50 320 USD
48
0.5% · 1 144 USD
August 2029
Paid to the date: 78.5% · 179 551 USD
Remaining due payment: 49 176 USD
49
0.5% · 1 144 USD
September 2029
Paid to the date: 79% · 180 694 USD
Remaining due payment: 48 033 USD
50
0.5% · 1 144 USD
October 2029
Paid to the date: 79.5% · 181 838 USD
Remaining due payment: 46 889 USD
51
0.5% · 1 144 USD
November 2029
Paid to the date: 80% · 182 981 USD
Remaining due payment: 45 745 USD
52
0.5% · 1 144 USD
December 2029
Paid to the date: 80.5% · 184 125 USD
Remaining due payment: 44 602 USD
53
0.5% · 1 144 USD
January 2030
Paid to the date: 81% · 185 269 USD
Remaining due payment: 43 458 USD
54
0.5% · 1 144 USD
February 2030
Paid to the date: 81.5% · 186 412 USD
Remaining due payment: 42 314 USD
55
0.5% · 1 144 USD
March 2030
Paid to the date: 82% · 187 556 USD
Remaining due payment: 41 171 USD
56
0.5% · 1 144 USD
April 2030
Paid to the date: 82.5% · 188 700 USD
Remaining due payment: 40 027 USD
57
0.5% · 1 144 USD
May 2030
Paid to the date: 83% · 189 843 USD
Remaining due payment: 38 884 USD
58
0.5% · 1 144 USD
June 2030
Paid to the date: 83.5% · 190 987 USD
Remaining due payment: 37 740 USD
59
0.5% · 1 144 USD
July 2030
Paid to the date: 84% · 192 130 USD
Remaining due payment: 36 596 USD
60
0.5% · 1 144 USD
August 2030
Paid to the date: 84.5% · 193 274 USD
Remaining due payment: 35 453 USD
61
0.5% · 1 144 USD
September 2030
Paid to the date: 85% · 194 418 USD
Remaining due payment: 34 309 USD
62
0.5% · 1 144 USD
October 2030
Paid to the date: 85.5% · 195 561 USD
Remaining due payment: 33 165 USD
63
0.5% · 1 144 USD
November 2030
Paid to the date: 86% · 196 705 USD
Remaining due payment: 32 022 USD
64
0.5% · 1 144 USD
December 2030
Paid to the date: 86.5% · 197 849 USD
Remaining due payment: 30 878 USD
65
0.5% · 1 144 USD
January 2031
Paid to the date: 87% · 198 992 USD
Remaining due payment: 29 734 USD
66
0.5% · 1 144 USD
February 2031
Paid to the date: 87.5% · 200 136 USD
Remaining due payment: 28 591 USD
67
0.5% · 1 144 USD
March 2031
Paid to the date: 88% · 201 280 USD
Remaining due payment: 27 447 USD
68
0.5% · 1 144 USD
April 2031
Paid to the date: 88.5% · 202 423 USD
Remaining due payment: 26 304 USD
69
0.5% · 1 144 USD
May 2031
Paid to the date: 89% · 203 567 USD
Remaining due payment: 25 160 USD
70
0.5% · 1 144 USD
June 2031
Paid to the date: 89.5% · 204 710 USD
Remaining due payment: 24 016 USD
71
0.5% · 1 144 USD
July 2031
Paid to the date: 90% · 205 854 USD
Remaining due payment: 22 873 USD
72
0.5% · 1 144 USD
August 2031
Paid to the date: 90.5% · 206 998 USD
Remaining due payment: 21 729 USD
73
0.5% · 1 144 USD
September 2031
Paid to the date: 91% · 208 141 USD
Remaining due payment: 20 585 USD
74
0.5% · 1 144 USD
October 2031
Paid to the date: 91.5% · 209 285 USD
Remaining due payment: 19 442 USD
75
0.5% · 1 144 USD
November 2031
Paid to the date: 92% · 210 429 USD
Remaining due payment: 18 298 USD
76
0.5% · 1 144 USD
December 2031
Paid to the date: 92.5% · 211 572 USD
Remaining due payment: 17 155 USD
77
0.5% · 1 144 USD
January 2032
Paid to the date: 93% · 212 716 USD
Remaining due payment: 16 011 USD
78
0.5% · 1 144 USD
February 2032
Paid to the date: 93.5% · 213 860 USD
Remaining due payment: 14 867 USD
79
0.5% · 1 144 USD
March 2032
Paid to the date: 94% · 215 003 USD
Remaining due payment: 13 724 USD
80
0.5% · 1 144 USD
April 2032
Paid to the date: 94.5% · 216 147 USD
Remaining due payment: 12 580 USD
81
0.5% · 1 144 USD
May 2032
Paid to the date: 95% · 217 290 USD
Remaining due payment: 11 436 USD
82
0.5% · 1 144 USD
June 2032
Paid to the date: 95.5% · 218 434 USD
Remaining due payment: 10 293 USD
83
0.5% · 1 144 USD
July 2032
Paid to the date: 96% · 219 578 USD
Remaining due payment: 9 149 USD
84
0.5% · 1 144 USD
August 2032
Paid to the date: 96.5% · 220 721 USD
Remaining due payment: 8 005 USD
85
0.5% · 1 144 USD
September 2032
Paid to the date: 97% · 221 865 USD
Remaining due payment: 6 862 USD
86
0.5% · 1 144 USD
October 2032
Paid to the date: 97.5% · 223 009 USD
Remaining due payment: 5 718 USD
87
0.5% · 1 144 USD
November 2032
Paid to the date: 98% · 224 152 USD
Remaining due payment: 4 575 USD
88
0.5% · 1 144 USD
December 2032
Paid to the date: 98.5% · 225 296 USD
Remaining due payment: 3 431 USD
89
0.5% · 1 144 USD
January 2033
Paid to the date: 99% · 226 440 USD
Remaining due payment: 2 287 USD
90
0.5% · 1 144 USD
February 2033
Paid to the date: 99.5% · 227 583 USD
Remaining due payment: 1 144 USD
91
0.5% · 1 144 USD
March 2033
Paid to the date: 100% · 228 727 USD
Remaining due payment: 0.0000 USD