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

About

EX-bfc675448 - Ibiza - SAMANA

Unit type:
Price: 819000.0 AED
Area: 457.0 sqft (42.46 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 44 602 USD
At reservation · September 2025
Paid to the date: 20% · 44 602 USD
Remaining due payment: 178 407 USD
2
1% · 2 230 USD
October 2025
Paid to the date: 21% · 46 832 USD
Remaining due payment: 176 177 USD
3
1% · 2 230 USD
November 2025
Paid to the date: 22% · 49 062 USD
Remaining due payment: 173 947 USD
4
1% · 2 230 USD
December 2025
Paid to the date: 23% · 51 292 USD
Remaining due payment: 171 717 USD
5
1% · 2 230 USD
January 2026
Paid to the date: 24% · 53 522 USD
Remaining due payment: 169 487 USD
6
1% · 2 230 USD
February 2026
Paid to the date: 25% · 55 752 USD
Remaining due payment: 167 256 USD
7
1% · 2 230 USD
March 2026
Paid to the date: 26% · 57 982 USD
Remaining due payment: 165 026 USD
8
1% · 2 230 USD
April 2026
Paid to the date: 27% · 60 212 USD
Remaining due payment: 162 796 USD
9
1% · 2 230 USD
May 2026
Paid to the date: 28% · 62 442 USD
Remaining due payment: 160 566 USD
10
1% · 2 230 USD
June 2026
Paid to the date: 29% · 64 673 USD
Remaining due payment: 158 336 USD
11
1% · 2 230 USD
July 2026
Paid to the date: 30% · 66 903 USD
Remaining due payment: 156 106 USD
Resale is available
12
10% · 22 301 USD
August 2026
Paid to the date: 40% · 89 203 USD
Remaining due payment: 133 805 USD
13
1% · 2 230 USD
September 2026
Paid to the date: 41% · 91 434 USD
Remaining due payment: 131 575 USD
14
1% · 2 230 USD
October 2026
Paid to the date: 42% · 93 664 USD
Remaining due payment: 129 345 USD
15
1% · 2 230 USD
November 2026
Paid to the date: 43% · 95 894 USD
Remaining due payment: 127 115 USD
16
1% · 2 230 USD
December 2026
Paid to the date: 44% · 98 124 USD
Remaining due payment: 124 885 USD
17
1% · 2 230 USD
January 2027
Paid to the date: 45% · 100 354 USD
Remaining due payment: 122 655 USD
18
5% · 11 150 USD
February 2027
Paid to the date: 50% · 111 504 USD
Remaining due payment: 111 504 USD
19
1% · 2 230 USD
March 2027
Paid to the date: 51% · 113 734 USD
Remaining due payment: 109 274 USD
20
1% · 2 230 USD
April 2027
Paid to the date: 52% · 115 964 USD
Remaining due payment: 107 044 USD
21
1% · 2 230 USD
May 2027
Paid to the date: 53% · 118 195 USD
Remaining due payment: 104 814 USD
22
1% · 2 230 USD
June 2027
Paid to the date: 54% · 120 425 USD
Remaining due payment: 102 584 USD
23
1% · 2 230 USD
July 2027
Paid to the date: 55% · 122 655 USD
Remaining due payment: 100 354 USD
24
1% · 2 230 USD
August 2027
Paid to the date: 56% · 124 885 USD
Remaining due payment: 98 124 USD
25
1% · 2 230 USD
September 2027
Paid to the date: 57% · 127 115 USD
Remaining due payment: 95 894 USD
26
1% · 2 230 USD
October 2027
Paid to the date: 58% · 129 345 USD
Remaining due payment: 93 664 USD
27
1% · 2 230 USD
November 2027
Paid to the date: 59% · 131 575 USD
Remaining due payment: 91 434 USD
28
1% · 2 230 USD
December 2027
Paid to the date: 60% · 133 805 USD
Remaining due payment: 89 203 USD
29
1% · 2 230 USD
January 2028
Paid to the date: 61% · 136 035 USD
Remaining due payment: 86 973 USD
30
1% · 2 230 USD
February 2028
Paid to the date: 62% · 138 265 USD
Remaining due payment: 84 743 USD
31
1% · 2 230 USD
March 2028
Paid to the date: 63% · 140 495 USD
Remaining due payment: 82 513 USD
32
1% · 2 230 USD
April 2028
Paid to the date: 64% · 142 726 USD
Remaining due payment: 80 283 USD
33
1% · 2 230 USD
May 2028
Paid to the date: 65% · 144 956 USD
Remaining due payment: 78 053 USD
34
1% · 2 230 USD
June 2028
Paid to the date: 66% · 147 186 USD
Remaining due payment: 75 823 USD
35
1% · 2 230 USD
July 2028
Paid to the date: 67% · 149 416 USD
Remaining due payment: 73 593 USD
36
1% · 2 230 USD
August 2028
Paid to the date: 68% · 151 646 USD
Remaining due payment: 71 363 USD
37
1% · 2 230 USD
September 2028
Paid to the date: 69% · 153 876 USD
Remaining due payment: 69 133 USD
38
1% · 2 230 USD
October 2028
Paid to the date: 70% · 156 106 USD
Remaining due payment: 66 903 USD
39
1% · 2 230 USD
November 2028
Paid to the date: 71% · 158 336 USD
Remaining due payment: 64 673 USD
40
1% · 2 230 USD
December 2028
Paid to the date: 72% · 160 566 USD
Remaining due payment: 62 442 USD
41
1% · 2 230 USD
January 2029
Paid to the date: 73% · 162 796 USD
Remaining due payment: 60 212 USD
42
1% · 2 230 USD
February 2029
Paid to the date: 74% · 165 026 USD
Remaining due payment: 57 982 USD
43
1% · 2 230 USD
March 2029
Paid to the date: 75% · 167 256 USD
Remaining due payment: 55 752 USD
44
1% · 2 230 USD
April 2029
Paid to the date: 76% · 169 487 USD
Remaining due payment: 53 522 USD
45
1% · 2 230 USD
May 2029
Paid to the date: 77% · 171 717 USD
Remaining due payment: 51 292 USD
46
0.5% · 1 115 USD
June 2029
Paid to the date: 77.5% · 172 832 USD
Remaining due payment: 50 177 USD
47
0.5% · 1 115 USD
July 2029
Paid to the date: 78% · 173 947 USD
Remaining due payment: 49 062 USD
48
0.5% · 1 115 USD
August 2029
Paid to the date: 78.5% · 175 062 USD
Remaining due payment: 47 947 USD
49
0.5% · 1 115 USD
September 2029
Paid to the date: 79% · 176 177 USD
Remaining due payment: 46 832 USD
50
0.5% · 1 115 USD
October 2029
Paid to the date: 79.5% · 177 292 USD
Remaining due payment: 45 717 USD
51
0.5% · 1 115 USD
November 2029
Paid to the date: 80% · 178 407 USD
Remaining due payment: 44 602 USD
52
0.5% · 1 115 USD
December 2029
Paid to the date: 80.5% · 179 522 USD
Remaining due payment: 43 487 USD
53
0.5% · 1 115 USD
January 2030
Paid to the date: 81% · 180 637 USD
Remaining due payment: 42 372 USD
54
0.5% · 1 115 USD
February 2030
Paid to the date: 81.5% · 181 752 USD
Remaining due payment: 41 257 USD
55
0.5% · 1 115 USD
March 2030
Paid to the date: 82% · 182 867 USD
Remaining due payment: 40 142 USD
56
0.5% · 1 115 USD
April 2030
Paid to the date: 82.5% · 183 982 USD
Remaining due payment: 39 027 USD
57
0.5% · 1 115 USD
May 2030
Paid to the date: 83% · 185 097 USD
Remaining due payment: 37 911 USD
58
0.5% · 1 115 USD
June 2030
Paid to the date: 83.5% · 186 212 USD
Remaining due payment: 36 796 USD
59
0.5% · 1 115 USD
July 2030
Paid to the date: 84% · 187 327 USD
Remaining due payment: 35 681 USD
60
0.5% · 1 115 USD
August 2030
Paid to the date: 84.5% · 188 442 USD
Remaining due payment: 34 566 USD
61
0.5% · 1 115 USD
September 2030
Paid to the date: 85% · 189 557 USD
Remaining due payment: 33 451 USD
62
0.5% · 1 115 USD
October 2030
Paid to the date: 85.5% · 190 672 USD
Remaining due payment: 32 336 USD
63
0.5% · 1 115 USD
November 2030
Paid to the date: 86% · 191 787 USD
Remaining due payment: 31 221 USD
64
0.5% · 1 115 USD
December 2030
Paid to the date: 86.5% · 192 902 USD
Remaining due payment: 30 106 USD
65
0.5% · 1 115 USD
January 2031
Paid to the date: 87% · 194 017 USD
Remaining due payment: 28 991 USD
66
0.5% · 1 115 USD
February 2031
Paid to the date: 87.5% · 195 133 USD
Remaining due payment: 27 876 USD
67
0.5% · 1 115 USD
March 2031
Paid to the date: 88% · 196 248 USD
Remaining due payment: 26 761 USD
68
0.5% · 1 115 USD
April 2031
Paid to the date: 88.5% · 197 363 USD
Remaining due payment: 25 646 USD
69
0.5% · 1 115 USD
May 2031
Paid to the date: 89% · 198 478 USD
Remaining due payment: 24 531 USD
70
0.5% · 1 115 USD
June 2031
Paid to the date: 89.5% · 199 593 USD
Remaining due payment: 23 416 USD
71
0.5% · 1 115 USD
July 2031
Paid to the date: 90% · 200 708 USD
Remaining due payment: 22 301 USD
72
0.5% · 1 115 USD
August 2031
Paid to the date: 90.5% · 201 823 USD
Remaining due payment: 21 186 USD
73
0.5% · 1 115 USD
September 2031
Paid to the date: 91% · 202 938 USD
Remaining due payment: 20 071 USD
74
0.5% · 1 115 USD
October 2031
Paid to the date: 91.5% · 204 053 USD
Remaining due payment: 18 956 USD
75
0.5% · 1 115 USD
November 2031
Paid to the date: 92% · 205 168 USD
Remaining due payment: 17 841 USD
76
0.5% · 1 115 USD
December 2031
Paid to the date: 92.5% · 206 283 USD
Remaining due payment: 16 726 USD
77
0.5% · 1 115 USD
January 2032
Paid to the date: 93% · 207 398 USD
Remaining due payment: 15 611 USD
78
0.5% · 1 115 USD
February 2032
Paid to the date: 93.5% · 208 513 USD
Remaining due payment: 14 496 USD
79
0.5% · 1 115 USD
March 2032
Paid to the date: 94% · 209 628 USD
Remaining due payment: 13 381 USD
80
0.5% · 1 115 USD
April 2032
Paid to the date: 94.5% · 210 743 USD
Remaining due payment: 12 265 USD
81
0.5% · 1 115 USD
May 2032
Paid to the date: 95% · 211 858 USD
Remaining due payment: 11 150 USD
82
0.5% · 1 115 USD
June 2032
Paid to the date: 95.5% · 212 973 USD
Remaining due payment: 10 035 USD
83
0.5% · 1 115 USD
July 2032
Paid to the date: 96% · 214 088 USD
Remaining due payment: 8 920 USD
84
0.5% · 1 115 USD
August 2032
Paid to the date: 96.5% · 215 203 USD
Remaining due payment: 7 805 USD
85
0.5% · 1 115 USD
September 2032
Paid to the date: 97% · 216 318 USD
Remaining due payment: 6 690 USD
86
0.5% · 1 115 USD
October 2032
Paid to the date: 97.5% · 217 433 USD
Remaining due payment: 5 575 USD
87
0.5% · 1 115 USD
November 2032
Paid to the date: 98% · 218 548 USD
Remaining due payment: 4 460 USD
88
0.5% · 1 115 USD
December 2032
Paid to the date: 98.5% · 219 663 USD
Remaining due payment: 3 345 USD
89
0.5% · 1 115 USD
January 2033
Paid to the date: 99% · 220 779 USD
Remaining due payment: 2 230 USD
90
0.5% · 1 115 USD
February 2033
Paid to the date: 99.5% · 221 894 USD
Remaining due payment: 1 115 USD
91
0.5% · 1 115 USD
March 2033
Paid to the date: 100% · 223 009 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