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

About

EX-dad13955e - Ibiza - SAMANA

Unit type:
Price: 880000.0 AED
Area: 900.0 sqft (83.61 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 47 924 USD
At reservation · September 2025
Paid to the date: 20% · 47 924 USD
Remaining due payment: 191 695 USD
2
1% · 2 396 USD
October 2025
Paid to the date: 21% · 50 320 USD
Remaining due payment: 189 299 USD
3
1% · 2 396 USD
November 2025
Paid to the date: 22% · 52 716 USD
Remaining due payment: 186 903 USD
4
1% · 2 396 USD
December 2025
Paid to the date: 23% · 55 112 USD
Remaining due payment: 184 506 USD
5
1% · 2 396 USD
January 2026
Paid to the date: 24% · 57 509 USD
Remaining due payment: 182 110 USD
6
1% · 2 396 USD
February 2026
Paid to the date: 25% · 59 905 USD
Remaining due payment: 179 714 USD
7
1% · 2 396 USD
March 2026
Paid to the date: 26% · 62 301 USD
Remaining due payment: 177 318 USD
8
1% · 2 396 USD
April 2026
Paid to the date: 27% · 64 697 USD
Remaining due payment: 174 922 USD
9
1% · 2 396 USD
May 2026
Paid to the date: 28% · 67 093 USD
Remaining due payment: 172 526 USD
10
1% · 2 396 USD
June 2026
Paid to the date: 29% · 69 489 USD
Remaining due payment: 170 129 USD
11
1% · 2 396 USD
July 2026
Paid to the date: 30% · 71 886 USD
Remaining due payment: 167 733 USD
Resale is available
12
10% · 23 962 USD
August 2026
Paid to the date: 40% · 95 848 USD
Remaining due payment: 143 771 USD
13
1% · 2 396 USD
September 2026
Paid to the date: 41% · 98 244 USD
Remaining due payment: 141 375 USD
14
1% · 2 396 USD
October 2026
Paid to the date: 42% · 100 640 USD
Remaining due payment: 138 979 USD
15
1% · 2 396 USD
November 2026
Paid to the date: 43% · 103 036 USD
Remaining due payment: 136 583 USD
16
1% · 2 396 USD
December 2026
Paid to the date: 44% · 105 432 USD
Remaining due payment: 134 187 USD
17
1% · 2 396 USD
January 2027
Paid to the date: 45% · 107 828 USD
Remaining due payment: 131 790 USD
18
5% · 11 981 USD
February 2027
Paid to the date: 50% · 119 809 USD
Remaining due payment: 119 809 USD
19
1% · 2 396 USD
March 2027
Paid to the date: 51% · 122 206 USD
Remaining due payment: 117 413 USD
20
1% · 2 396 USD
April 2027
Paid to the date: 52% · 124 602 USD
Remaining due payment: 115 017 USD
21
1% · 2 396 USD
May 2027
Paid to the date: 53% · 126 998 USD
Remaining due payment: 112 621 USD
22
1% · 2 396 USD
June 2027
Paid to the date: 54% · 129 394 USD
Remaining due payment: 110 225 USD
23
1% · 2 396 USD
July 2027
Paid to the date: 55% · 131 790 USD
Remaining due payment: 107 828 USD
24
1% · 2 396 USD
August 2027
Paid to the date: 56% · 134 187 USD
Remaining due payment: 105 432 USD
25
1% · 2 396 USD
September 2027
Paid to the date: 57% · 136 583 USD
Remaining due payment: 103 036 USD
26
1% · 2 396 USD
October 2027
Paid to the date: 58% · 138 979 USD
Remaining due payment: 100 640 USD
27
1% · 2 396 USD
November 2027
Paid to the date: 59% · 141 375 USD
Remaining due payment: 98 244 USD
28
1% · 2 396 USD
December 2027
Paid to the date: 60% · 143 771 USD
Remaining due payment: 95 848 USD
29
1% · 2 396 USD
January 2028
Paid to the date: 61% · 146 167 USD
Remaining due payment: 93 451 USD
30
1% · 2 396 USD
February 2028
Paid to the date: 62% · 148 564 USD
Remaining due payment: 91 055 USD
31
1% · 2 396 USD
March 2028
Paid to the date: 63% · 150 960 USD
Remaining due payment: 88 659 USD
32
1% · 2 396 USD
April 2028
Paid to the date: 64% · 153 356 USD
Remaining due payment: 86 263 USD
33
1% · 2 396 USD
May 2028
Paid to the date: 65% · 155 752 USD
Remaining due payment: 83 867 USD
34
1% · 2 396 USD
June 2028
Paid to the date: 66% · 158 148 USD
Remaining due payment: 81 470 USD
35
1% · 2 396 USD
July 2028
Paid to the date: 67% · 160 545 USD
Remaining due payment: 79 074 USD
36
1% · 2 396 USD
August 2028
Paid to the date: 68% · 162 941 USD
Remaining due payment: 76 678 USD
37
1% · 2 396 USD
September 2028
Paid to the date: 69% · 165 337 USD
Remaining due payment: 74 282 USD
38
1% · 2 396 USD
October 2028
Paid to the date: 70% · 167 733 USD
Remaining due payment: 71 886 USD
39
1% · 2 396 USD
November 2028
Paid to the date: 71% · 170 129 USD
Remaining due payment: 69 489 USD
40
1% · 2 396 USD
December 2028
Paid to the date: 72% · 172 526 USD
Remaining due payment: 67 093 USD
41
1% · 2 396 USD
January 2029
Paid to the date: 73% · 174 922 USD
Remaining due payment: 64 697 USD
42
1% · 2 396 USD
February 2029
Paid to the date: 74% · 177 318 USD
Remaining due payment: 62 301 USD
43
1% · 2 396 USD
March 2029
Paid to the date: 75% · 179 714 USD
Remaining due payment: 59 905 USD
44
1% · 2 396 USD
April 2029
Paid to the date: 76% · 182 110 USD
Remaining due payment: 57 509 USD
45
1% · 2 396 USD
May 2029
Paid to the date: 77% · 184 506 USD
Remaining due payment: 55 112 USD
46
0.5% · 1 198 USD
June 2029
Paid to the date: 77.5% · 185 705 USD
Remaining due payment: 53 914 USD
47
0.5% · 1 198 USD
July 2029
Paid to the date: 78% · 186 903 USD
Remaining due payment: 52 716 USD
48
0.5% · 1 198 USD
August 2029
Paid to the date: 78.5% · 188 101 USD
Remaining due payment: 51 518 USD
49
0.5% · 1 198 USD
September 2029
Paid to the date: 79% · 189 299 USD
Remaining due payment: 50 320 USD
50
0.5% · 1 198 USD
October 2029
Paid to the date: 79.5% · 190 497 USD
Remaining due payment: 49 122 USD
51
0.5% · 1 198 USD
November 2029
Paid to the date: 80% · 191 695 USD
Remaining due payment: 47 924 USD
52
0.5% · 1 198 USD
December 2029
Paid to the date: 80.5% · 192 893 USD
Remaining due payment: 46 726 USD
53
0.5% · 1 198 USD
January 2030
Paid to the date: 81% · 194 091 USD
Remaining due payment: 45 528 USD
54
0.5% · 1 198 USD
February 2030
Paid to the date: 81.5% · 195 289 USD
Remaining due payment: 44 329 USD
55
0.5% · 1 198 USD
March 2030
Paid to the date: 82% · 196 487 USD
Remaining due payment: 43 131 USD
56
0.5% · 1 198 USD
April 2030
Paid to the date: 82.5% · 197 686 USD
Remaining due payment: 41 933 USD
57
0.5% · 1 198 USD
May 2030
Paid to the date: 83% · 198 884 USD
Remaining due payment: 40 735 USD
58
0.5% · 1 198 USD
June 2030
Paid to the date: 83.5% · 200 082 USD
Remaining due payment: 39 537 USD
59
0.5% · 1 198 USD
July 2030
Paid to the date: 84% · 201 280 USD
Remaining due payment: 38 339 USD
60
0.5% · 1 198 USD
August 2030
Paid to the date: 84.5% · 202 478 USD
Remaining due payment: 37 141 USD
61
0.5% · 1 198 USD
September 2030
Paid to the date: 85% · 203 676 USD
Remaining due payment: 35 943 USD
62
0.5% · 1 198 USD
October 2030
Paid to the date: 85.5% · 204 874 USD
Remaining due payment: 34 745 USD
63
0.5% · 1 198 USD
November 2030
Paid to the date: 86% · 206 072 USD
Remaining due payment: 33 547 USD
64
0.5% · 1 198 USD
December 2030
Paid to the date: 86.5% · 207 270 USD
Remaining due payment: 32 349 USD
65
0.5% · 1 198 USD
January 2031
Paid to the date: 87% · 208 468 USD
Remaining due payment: 31 150 USD
66
0.5% · 1 198 USD
February 2031
Paid to the date: 87.5% · 209 666 USD
Remaining due payment: 29 952 USD
67
0.5% · 1 198 USD
March 2031
Paid to the date: 88% · 210 865 USD
Remaining due payment: 28 754 USD
68
0.5% · 1 198 USD
April 2031
Paid to the date: 88.5% · 212 063 USD
Remaining due payment: 27 556 USD
69
0.5% · 1 198 USD
May 2031
Paid to the date: 89% · 213 261 USD
Remaining due payment: 26 358 USD
70
0.5% · 1 198 USD
June 2031
Paid to the date: 89.5% · 214 459 USD
Remaining due payment: 25 160 USD
71
0.5% · 1 198 USD
July 2031
Paid to the date: 90% · 215 657 USD
Remaining due payment: 23 962 USD
72
0.5% · 1 198 USD
August 2031
Paid to the date: 90.5% · 216 855 USD
Remaining due payment: 22 764 USD
73
0.5% · 1 198 USD
September 2031
Paid to the date: 91% · 218 053 USD
Remaining due payment: 21 566 USD
74
0.5% · 1 198 USD
October 2031
Paid to the date: 91.5% · 219 251 USD
Remaining due payment: 20 368 USD
75
0.5% · 1 198 USD
November 2031
Paid to the date: 92% · 220 449 USD
Remaining due payment: 19 170 USD
76
0.5% · 1 198 USD
December 2031
Paid to the date: 92.5% · 221 647 USD
Remaining due payment: 17 971 USD
77
0.5% · 1 198 USD
January 2032
Paid to the date: 93% · 222 845 USD
Remaining due payment: 16 773 USD
78
0.5% · 1 198 USD
February 2032
Paid to the date: 93.5% · 224 044 USD
Remaining due payment: 15 575 USD
79
0.5% · 1 198 USD
March 2032
Paid to the date: 94% · 225 242 USD
Remaining due payment: 14 377 USD
80
0.5% · 1 198 USD
April 2032
Paid to the date: 94.5% · 226 440 USD
Remaining due payment: 13 179 USD
81
0.5% · 1 198 USD
May 2032
Paid to the date: 95% · 227 638 USD
Remaining due payment: 11 981 USD
82
0.5% · 1 198 USD
June 2032
Paid to the date: 95.5% · 228 836 USD
Remaining due payment: 10 783 USD
83
0.5% · 1 198 USD
July 2032
Paid to the date: 96% · 230 034 USD
Remaining due payment: 9 585 USD
84
0.5% · 1 198 USD
August 2032
Paid to the date: 96.5% · 231 232 USD
Remaining due payment: 8 387 USD
85
0.5% · 1 198 USD
September 2032
Paid to the date: 97% · 232 430 USD
Remaining due payment: 7 189 USD
86
0.5% · 1 198 USD
October 2032
Paid to the date: 97.5% · 233 628 USD
Remaining due payment: 5 990 USD
87
0.5% · 1 198 USD
November 2032
Paid to the date: 98% · 234 826 USD
Remaining due payment: 4 792 USD
88
0.5% · 1 198 USD
December 2032
Paid to the date: 98.5% · 236 025 USD
Remaining due payment: 3 594 USD
89
0.5% · 1 198 USD
January 2033
Paid to the date: 99% · 237 223 USD
Remaining due payment: 2 396 USD
90
0.5% · 1 198 USD
February 2033
Paid to the date: 99.5% · 238 421 USD
Remaining due payment: 1 198 USD
91
0.5% · 1 198 USD
March 2033
Paid to the date: 100% · 239 619 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