'/%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-cf519902d - Ibiza - SAMANA
Unit type:
Price:819900.0 AED
Area: 860.0 sqft (79.9 sqm)
Views:
Unit type:
Price:
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% · 44 651 USD
At reservation · October 2025
Paid to the date: 20% · 44 651 USD
Remaining due payment: 178 603 USD
2
1% · 2 233 USD
November 2025
Paid to the date: 21% · 46 883 USD
Remaining due payment: 176 370 USD
3
1% · 2 233 USD
December 2025
Paid to the date: 22% · 49 116 USD
Remaining due payment: 174 138 USD
4
1% · 2 233 USD
January 2026
Paid to the date: 23% · 51 348 USD
Remaining due payment: 171 905 USD
5
1% · 2 233 USD
February 2026
Paid to the date: 24% · 53 581 USD
Remaining due payment: 169 673 USD
6
1% · 2 233 USD
March 2026
Paid to the date: 25% · 55 813 USD
Remaining due payment: 167 440 USD
7
1% · 2 233 USD
April 2026
Paid to the date: 26% · 58 046 USD
Remaining due payment: 165 208 USD
8
1% · 2 233 USD
May 2026
Paid to the date: 27% · 60 278 USD
Remaining due payment: 162 975 USD
9
1% · 2 233 USD
June 2026
Paid to the date: 28% · 62 511 USD
Remaining due payment: 160 743 USD
10
1% · 2 233 USD
July 2026
Paid to the date: 29% · 64 744 USD
Remaining due payment: 158 510 USD
11
1% · 2 233 USD
August 2026
Paid to the date: 30% · 66 976 USD
Remaining due payment: 156 278 USD
Resale is available
12
10% · 22 325 USD
September 2026
Paid to the date: 40% · 89 301 USD
Remaining due payment: 133 952 USD
13
1% · 2 233 USD
October 2026
Paid to the date: 41% · 91 534 USD
Remaining due payment: 131 720 USD
14
1% · 2 233 USD
November 2026
Paid to the date: 42% · 93 767 USD
Remaining due payment: 129 487 USD
15
1% · 2 233 USD
December 2026
Paid to the date: 43% · 95 999 USD
Remaining due payment: 127 255 USD
16
1% · 2 233 USD
January 2027
Paid to the date: 44% · 98 232 USD
Remaining due payment: 125 022 USD
17
1% · 2 233 USD
February 2027
Paid to the date: 45% · 100 464 USD
Remaining due payment: 122 790 USD
18
5% · 11 163 USD
March 2027
Paid to the date: 50% · 111 627 USD
Remaining due payment: 111 627 USD
19
1% · 2 233 USD
April 2027
Paid to the date: 51% · 113 859 USD
Remaining due payment: 109 394 USD
20
1% · 2 233 USD
May 2027
Paid to the date: 52% · 116 092 USD
Remaining due payment: 107 162 USD
21
1% · 2 233 USD
June 2027
Paid to the date: 53% · 118 324 USD
Remaining due payment: 104 929 USD
22
1% · 2 233 USD
July 2027
Paid to the date: 54% · 120 557 USD
Remaining due payment: 102 697 USD
23
1% · 2 233 USD
August 2027
Paid to the date: 55% · 122 790 USD
Remaining due payment: 100 464 USD
24
1% · 2 233 USD
September 2027
Paid to the date: 56% · 125 022 USD
Remaining due payment: 98 232 USD
25
1% · 2 233 USD
October 2027
Paid to the date: 57% · 127 255 USD
Remaining due payment: 95 999 USD
26
1% · 2 233 USD
November 2027
Paid to the date: 58% · 129 487 USD
Remaining due payment: 93 767 USD
27
1% · 2 233 USD
December 2027
Paid to the date: 59% · 131 720 USD
Remaining due payment: 91 534 USD
28
1% · 2 233 USD
January 2028
Paid to the date: 60% · 133 952 USD
Remaining due payment: 89 301 USD
29
1% · 2 233 USD
February 2028
Paid to the date: 61% · 136 185 USD
Remaining due payment: 87 069 USD
30
1% · 2 233 USD
March 2028
Paid to the date: 62% · 138 417 USD
Remaining due payment: 84 836 USD
31
1% · 2 233 USD
April 2028
Paid to the date: 63% · 140 650 USD
Remaining due payment: 82 604 USD
32
1% · 2 233 USD
May 2028
Paid to the date: 64% · 142 882 USD
Remaining due payment: 80 371 USD
33
1% · 2 233 USD
June 2028
Paid to the date: 65% · 145 115 USD
Remaining due payment: 78 139 USD
34
1% · 2 233 USD
July 2028
Paid to the date: 66% · 147 347 USD
Remaining due payment: 75 906 USD
35
1% · 2 233 USD
August 2028
Paid to the date: 67% · 149 580 USD
Remaining due payment: 73 674 USD
36
1% · 2 233 USD
September 2028
Paid to the date: 68% · 151 813 USD
Remaining due payment: 71 441 USD
37
1% · 2 233 USD
October 2028
Paid to the date: 69% · 154 045 USD
Remaining due payment: 69 209 USD
38
1% · 2 233 USD
November 2028
Paid to the date: 70% · 156 278 USD
Remaining due payment: 66 976 USD
39
1% · 2 233 USD
December 2028
Paid to the date: 71% · 158 510 USD
Remaining due payment: 64 744 USD
40
1% · 2 233 USD
January 2029
Paid to the date: 72% · 160 743 USD
Remaining due payment: 62 511 USD
41
1% · 2 233 USD
February 2029
Paid to the date: 73% · 162 975 USD
Remaining due payment: 60 278 USD
42
1% · 2 233 USD
March 2029
Paid to the date: 74% · 165 208 USD
Remaining due payment: 58 046 USD
43
1% · 2 233 USD
April 2029
Paid to the date: 75% · 167 440 USD
Remaining due payment: 55 813 USD
44
1% · 2 233 USD
May 2029
Paid to the date: 76% · 169 673 USD
Remaining due payment: 53 581 USD
45
1% · 2 233 USD
June 2029
Paid to the date: 77% · 171 905 USD
Remaining due payment: 51 348 USD
46
0.5% · 1 116 USD
July 2029
Paid to the date: 77.5% · 173 022 USD
Remaining due payment: 50 232 USD
47
0.5% · 1 116 USD
August 2029
Paid to the date: 78% · 174 138 USD
Remaining due payment: 49 116 USD
48
0.5% · 1 116 USD
September 2029
Paid to the date: 78.5% · 175 254 USD
Remaining due payment: 48 000 USD
49
0.5% · 1 116 USD
October 2029
Paid to the date: 79% · 176 370 USD
Remaining due payment: 46 883 USD
50
0.5% · 1 116 USD
November 2029
Paid to the date: 79.5% · 177 487 USD
Remaining due payment: 45 767 USD
51
0.5% · 1 116 USD
December 2029
Paid to the date: 80% · 178 603 USD
Remaining due payment: 44 651 USD
52
0.5% · 1 116 USD
January 2030
Paid to the date: 80.5% · 179 719 USD
Remaining due payment: 43 534 USD
53
0.5% · 1 116 USD
February 2030
Paid to the date: 81% · 180 835 USD
Remaining due payment: 42 418 USD
54
0.5% · 1 116 USD
March 2030
Paid to the date: 81.5% · 181 952 USD
Remaining due payment: 41 302 USD
55
0.5% · 1 116 USD
April 2030
Paid to the date: 82% · 183 068 USD
Remaining due payment: 40 186 USD
56
0.5% · 1 116 USD
May 2030
Paid to the date: 82.5% · 184 184 USD
Remaining due payment: 39 069 USD
57
0.5% · 1 116 USD
June 2030
Paid to the date: 83% · 185 301 USD
Remaining due payment: 37 953 USD
58
0.5% · 1 116 USD
July 2030
Paid to the date: 83.5% · 186 417 USD
Remaining due payment: 36 837 USD
59
0.5% · 1 116 USD
August 2030
Paid to the date: 84% · 187 533 USD
Remaining due payment: 35 721 USD
60
0.5% · 1 116 USD
September 2030
Paid to the date: 84.5% · 188 649 USD
Remaining due payment: 34 604 USD
61
0.5% · 1 116 USD
October 2030
Paid to the date: 85% · 189 766 USD
Remaining due payment: 33 488 USD
62
0.5% · 1 116 USD
November 2030
Paid to the date: 85.5% · 190 882 USD
Remaining due payment: 32 372 USD
63
0.5% · 1 116 USD
December 2030
Paid to the date: 86% · 191 998 USD
Remaining due payment: 31 256 USD
64
0.5% · 1 116 USD
January 2031
Paid to the date: 86.5% · 193 114 USD
Remaining due payment: 30 139 USD
65
0.5% · 1 116 USD
February 2031
Paid to the date: 87% · 194 231 USD
Remaining due payment: 29 023 USD
66
0.5% · 1 116 USD
March 2031
Paid to the date: 87.5% · 195 347 USD
Remaining due payment: 27 907 USD
67
0.5% · 1 116 USD
April 2031
Paid to the date: 88% · 196 463 USD
Remaining due payment: 26 790 USD
68
0.5% · 1 116 USD
May 2031
Paid to the date: 88.5% · 197 580 USD
Remaining due payment: 25 674 USD
69
0.5% · 1 116 USD
June 2031
Paid to the date: 89% · 198 696 USD
Remaining due payment: 24 558 USD
70
0.5% · 1 116 USD
July 2031
Paid to the date: 89.5% · 199 812 USD
Remaining due payment: 23 442 USD
71
0.5% · 1 116 USD
August 2031
Paid to the date: 90% · 200 928 USD
Remaining due payment: 22 325 USD
72
0.5% · 1 116 USD
September 2031
Paid to the date: 90.5% · 202 045 USD
Remaining due payment: 21 209 USD
73
0.5% · 1 116 USD
October 2031
Paid to the date: 91% · 203 161 USD
Remaining due payment: 20 093 USD
74
0.5% · 1 116 USD
November 2031
Paid to the date: 91.5% · 204 277 USD
Remaining due payment: 18 977 USD
75
0.5% · 1 116 USD
December 2031
Paid to the date: 92% · 205 393 USD
Remaining due payment: 17 860 USD
76
0.5% · 1 116 USD
January 2032
Paid to the date: 92.5% · 206 510 USD
Remaining due payment: 16 744 USD
77
0.5% · 1 116 USD
February 2032
Paid to the date: 93% · 207 626 USD
Remaining due payment: 15 628 USD
78
0.5% · 1 116 USD
March 2032
Paid to the date: 93.5% · 208 742 USD
Remaining due payment: 14 511 USD
79
0.5% · 1 116 USD
April 2032
Paid to the date: 94% · 209 858 USD
Remaining due payment: 13 395 USD
80
0.5% · 1 116 USD
May 2032
Paid to the date: 94.5% · 210 975 USD
Remaining due payment: 12 279 USD
81
0.5% · 1 116 USD
June 2032
Paid to the date: 95% · 212 091 USD
Remaining due payment: 11 163 USD
82
0.5% · 1 116 USD
July 2032
Paid to the date: 95.5% · 213 207 USD
Remaining due payment: 10 046 USD
83
0.5% · 1 116 USD
August 2032
Paid to the date: 96% · 214 324 USD
Remaining due payment: 8 930 USD
84
0.5% · 1 116 USD
September 2032
Paid to the date: 96.5% · 215 440 USD
Remaining due payment: 7 814 USD
85
0.5% · 1 116 USD
October 2032
Paid to the date: 97% · 216 556 USD
Remaining due payment: 6 698 USD
86
0.5% · 1 116 USD
November 2032
Paid to the date: 97.5% · 217 672 USD
Remaining due payment: 5 581 USD
87
0.5% · 1 116 USD
December 2032
Paid to the date: 98% · 218 789 USD
Remaining due payment: 4 465 USD
88
0.5% · 1 116 USD
January 2033
Paid to the date: 98.5% · 219 905 USD
Remaining due payment: 3 349 USD
89
0.5% · 1 116 USD
February 2033
Paid to the date: 99% · 221 021 USD
Remaining due payment: 2 233 USD
90
0.5% · 1 116 USD
March 2033
Paid to the date: 99.5% · 222 137 USD
Remaining due payment: 1 116 USD
91
0.5% · 1 116 USD
April 2033
Paid to the date: 100% · 223 254 USD
Remaining due payment: 0.0000 USD