'/%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-e7a7197a9 - Ibiza - SAMANA
Unit type:
Price:802370.0 AED
Area: 458.0 sqft (42.55 sqm)
Views:
Unit type:
Price:
Area: 458.0 sqft (42.55 sqm)
Views:
Payment plan
Realiste’s Preliminary estimate based on date of handover
Mandatory municipal fee of 4% DLD does not count
1
20% · 43 687 USD
At reservation · April 2026
Paid to the date: 20% · 43 687 USD
Remaining due payment: 174 749 USD
2
1% · 2 184 USD
May 2026
Paid to the date: 21% · 45 872 USD
Remaining due payment: 172 564 USD
3
1% · 2 184 USD
June 2026
Paid to the date: 22% · 48 056 USD
Remaining due payment: 170 380 USD
4
1% · 2 184 USD
July 2026
Paid to the date: 23% · 50 240 USD
Remaining due payment: 168 196 USD
5
1% · 2 184 USD
August 2026
Paid to the date: 24% · 52 425 USD
Remaining due payment: 166 011 USD
6
1% · 2 184 USD
September 2026
Paid to the date: 25% · 54 609 USD
Remaining due payment: 163 827 USD
7
1% · 2 184 USD
October 2026
Paid to the date: 26% · 56 793 USD
Remaining due payment: 161 643 USD
8
1% · 2 184 USD
November 2026
Paid to the date: 27% · 58 978 USD
Remaining due payment: 159 458 USD
9
1% · 2 184 USD
December 2026
Paid to the date: 28% · 61 162 USD
Remaining due payment: 157 274 USD
10
1% · 2 184 USD
January 2027
Paid to the date: 29% · 63 346 USD
Remaining due payment: 155 090 USD
11
1% · 2 184 USD
February 2027
Paid to the date: 30% · 65 531 USD
Remaining due payment: 152 905 USD
Resale is available
12
10% · 21 844 USD
March 2027
Paid to the date: 40% · 87 374 USD
Remaining due payment: 131 062 USD
13
1% · 2 184 USD
April 2027
Paid to the date: 41% · 89 559 USD
Remaining due payment: 128 877 USD
14
1% · 2 184 USD
May 2027
Paid to the date: 42% · 91 743 USD
Remaining due payment: 126 693 USD
15
1% · 2 184 USD
June 2027
Paid to the date: 43% · 93 927 USD
Remaining due payment: 124 509 USD
16
1% · 2 184 USD
July 2027
Paid to the date: 44% · 96 112 USD
Remaining due payment: 122 324 USD
17
1% · 2 184 USD
August 2027
Paid to the date: 45% · 98 296 USD
Remaining due payment: 120 140 USD
18
5% · 10 922 USD
September 2027
Paid to the date: 50% · 109 218 USD
Remaining due payment: 109 218 USD
19
1% · 2 184 USD
October 2027
Paid to the date: 51% · 111 402 USD
Remaining due payment: 107 034 USD
20
1% · 2 184 USD
November 2027
Paid to the date: 52% · 113 587 USD
Remaining due payment: 104 849 USD
21
1% · 2 184 USD
December 2027
Paid to the date: 53% · 115 771 USD
Remaining due payment: 102 665 USD
22
1% · 2 184 USD
January 2028
Paid to the date: 54% · 117 955 USD
Remaining due payment: 100 481 USD
23
1% · 2 184 USD
February 2028
Paid to the date: 55% · 120 140 USD
Remaining due payment: 98 296 USD
24
1% · 2 184 USD
March 2028
Paid to the date: 56% · 122 324 USD
Remaining due payment: 96 112 USD
25
1% · 2 184 USD
April 2028
Paid to the date: 57% · 124 509 USD
Remaining due payment: 93 927 USD
26
1% · 2 184 USD
May 2028
Paid to the date: 58% · 126 693 USD
Remaining due payment: 91 743 USD
27
1% · 2 184 USD
June 2028
Paid to the date: 59% · 128 877 USD
Remaining due payment: 89 559 USD
28
1% · 2 184 USD
July 2028
Paid to the date: 60% · 131 062 USD
Remaining due payment: 87 374 USD
29
1% · 2 184 USD
August 2028
Paid to the date: 61% · 133 246 USD
Remaining due payment: 85 190 USD
30
1% · 2 184 USD
September 2028
Paid to the date: 62% · 135 430 USD
Remaining due payment: 83 006 USD
31
1% · 2 184 USD
October 2028
Paid to the date: 63% · 137 615 USD
Remaining due payment: 80 821 USD
32
1% · 2 184 USD
November 2028
Paid to the date: 64% · 139 799 USD
Remaining due payment: 78 637 USD
33
1% · 2 184 USD
December 2028
Paid to the date: 65% · 141 983 USD
Remaining due payment: 76 453 USD
34
1% · 2 184 USD
January 2029
Paid to the date: 66% · 144 168 USD
Remaining due payment: 74 268 USD
35
1% · 2 184 USD
February 2029
Paid to the date: 67% · 146 352 USD
Remaining due payment: 72 084 USD
36
1% · 2 184 USD
March 2029
Paid to the date: 68% · 148 536 USD
Remaining due payment: 69 900 USD
37
1% · 2 184 USD
April 2029
Paid to the date: 69% · 150 721 USD
Remaining due payment: 67 715 USD
38
1% · 2 184 USD
May 2029
Paid to the date: 70% · 152 905 USD
Remaining due payment: 65 531 USD
39
1% · 2 184 USD
June 2029
Paid to the date: 71% · 155 090 USD
Remaining due payment: 63 346 USD
40
1% · 2 184 USD
July 2029
Paid to the date: 72% · 157 274 USD
Remaining due payment: 61 162 USD
41
1% · 2 184 USD
August 2029
Paid to the date: 73% · 159 458 USD
Remaining due payment: 58 978 USD
42
1% · 2 184 USD
September 2029
Paid to the date: 74% · 161 643 USD
Remaining due payment: 56 793 USD
43
1% · 2 184 USD
October 2029
Paid to the date: 75% · 163 827 USD
Remaining due payment: 54 609 USD
44
1% · 2 184 USD
November 2029
Paid to the date: 76% · 166 011 USD
Remaining due payment: 52 425 USD
45
1% · 2 184 USD
December 2029
Paid to the date: 77% · 168 196 USD
Remaining due payment: 50 240 USD
46
0.5% · 1 092 USD
January 2030
Paid to the date: 77.5% · 169 288 USD
Remaining due payment: 49 148 USD
47
0.5% · 1 092 USD
February 2030
Paid to the date: 78% · 170 380 USD
Remaining due payment: 48 056 USD
48
0.5% · 1 092 USD
March 2030
Paid to the date: 78.5% · 171 472 USD
Remaining due payment: 46 964 USD
49
0.5% · 1 092 USD
April 2030
Paid to the date: 79% · 172 564 USD
Remaining due payment: 45 872 USD
50
0.5% · 1 092 USD
May 2030
Paid to the date: 79.5% · 173 657 USD
Remaining due payment: 44 779 USD
51
0.5% · 1 092 USD
June 2030
Paid to the date: 80% · 174 749 USD
Remaining due payment: 43 687 USD
52
0.5% · 1 092 USD
July 2030
Paid to the date: 80.5% · 175 841 USD
Remaining due payment: 42 595 USD
53
0.5% · 1 092 USD
August 2030
Paid to the date: 81% · 176 933 USD
Remaining due payment: 41 503 USD
54
0.5% · 1 092 USD
September 2030
Paid to the date: 81.5% · 178 025 USD
Remaining due payment: 40 411 USD
55
0.5% · 1 092 USD
October 2030
Paid to the date: 82% · 179 118 USD
Remaining due payment: 39 318 USD
56
0.5% · 1 092 USD
November 2030
Paid to the date: 82.5% · 180 210 USD
Remaining due payment: 38 226 USD
57
0.5% · 1 092 USD
December 2030
Paid to the date: 83% · 181 302 USD
Remaining due payment: 37 134 USD
58
0.5% · 1 092 USD
January 2031
Paid to the date: 83.5% · 182 394 USD
Remaining due payment: 36 042 USD
59
0.5% · 1 092 USD
February 2031
Paid to the date: 84% · 183 486 USD
Remaining due payment: 34 950 USD
60
0.5% · 1 092 USD
March 2031
Paid to the date: 84.5% · 184 578 USD
Remaining due payment: 33 858 USD
61
0.5% · 1 092 USD
April 2031
Paid to the date: 85% · 185 671 USD
Remaining due payment: 32 765 USD
62
0.5% · 1 092 USD
May 2031
Paid to the date: 85.5% · 186 763 USD
Remaining due payment: 31 673 USD
63
0.5% · 1 092 USD
June 2031
Paid to the date: 86% · 187 855 USD
Remaining due payment: 30 581 USD
64
0.5% · 1 092 USD
July 2031
Paid to the date: 86.5% · 188 947 USD
Remaining due payment: 29 489 USD
65
0.5% · 1 092 USD
August 2031
Paid to the date: 87% · 190 039 USD
Remaining due payment: 28 397 USD
66
0.5% · 1 092 USD
September 2031
Paid to the date: 87.5% · 191 131 USD
Remaining due payment: 27 305 USD
67
0.5% · 1 092 USD
October 2031
Paid to the date: 88% · 192 224 USD
Remaining due payment: 26 212 USD
68
0.5% · 1 092 USD
November 2031
Paid to the date: 88.5% · 193 316 USD
Remaining due payment: 25 120 USD
69
0.5% · 1 092 USD
December 2031
Paid to the date: 89% · 194 408 USD
Remaining due payment: 24 028 USD
70
0.5% · 1 092 USD
January 2032
Paid to the date: 89.5% · 195 500 USD
Remaining due payment: 22 936 USD
71
0.5% · 1 092 USD
February 2032
Paid to the date: 90% · 196 592 USD
Remaining due payment: 21 844 USD
72
0.5% · 1 092 USD
March 2032
Paid to the date: 90.5% · 197 685 USD
Remaining due payment: 20 751 USD
73
0.5% · 1 092 USD
April 2032
Paid to the date: 91% · 198 777 USD
Remaining due payment: 19 659 USD
74
0.5% · 1 092 USD
May 2032
Paid to the date: 91.5% · 199 869 USD
Remaining due payment: 18 567 USD
75
0.5% · 1 092 USD
June 2032
Paid to the date: 92% · 200 961 USD
Remaining due payment: 17 475 USD
76
0.5% · 1 092 USD
July 2032
Paid to the date: 92.5% · 202 053 USD
Remaining due payment: 16 383 USD
77
0.5% · 1 092 USD
August 2032
Paid to the date: 93% · 203 145 USD
Remaining due payment: 15 291 USD
78
0.5% · 1 092 USD
September 2032
Paid to the date: 93.5% · 204 238 USD
Remaining due payment: 14 198 USD
79
0.5% · 1 092 USD
October 2032
Paid to the date: 94% · 205 330 USD
Remaining due payment: 13 106 USD
80
0.5% · 1 092 USD
November 2032
Paid to the date: 94.5% · 206 422 USD
Remaining due payment: 12 014 USD
81
0.5% · 1 092 USD
December 2032
Paid to the date: 95% · 207 514 USD
Remaining due payment: 10 922 USD
82
0.5% · 1 092 USD
January 2033
Paid to the date: 95.5% · 208 606 USD
Remaining due payment: 9 830 USD
83
0.5% · 1 092 USD
February 2033
Paid to the date: 96% · 209 699 USD
Remaining due payment: 8 737 USD
84
0.5% · 1 092 USD
March 2033
Paid to the date: 96.5% · 210 791 USD
Remaining due payment: 7 645 USD
85
0.5% · 1 092 USD
April 2033
Paid to the date: 97% · 211 883 USD
Remaining due payment: 6 553 USD
86
0.5% · 1 092 USD
May 2033
Paid to the date: 97.5% · 212 975 USD
Remaining due payment: 5 461 USD
87
0.5% · 1 092 USD
June 2033
Paid to the date: 98% · 214 067 USD
Remaining due payment: 4 369 USD
88
0.5% · 1 092 USD
July 2033
Paid to the date: 98.5% · 215 159 USD
Remaining due payment: 3 277 USD
89
0.5% · 1 092 USD
August 2033
Paid to the date: 99% · 216 252 USD
Remaining due payment: 2 184 USD
90
0.5% · 1 092 USD
September 2033
Paid to the date: 99.5% · 217 344 USD
Remaining due payment: 1 092 USD
91
0.5% · 1 092 USD
October 2033
Paid to the date: 100% · 218 436 USD
Remaining due payment: 0.0000 USD