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

About

EX-e88e37767 - Ibiza - SAMANA

Unit type:
Price: 777306.0 AED
Area: 586.0 sqft (54.44 sqm)
Views:
Payment plan

Realiste’s Preliminary estimate based on date of handover

Mandatory municipal fee of 4% DLD does not count

1
20% · 42 331 USD
At reservation · September 2025
Paid to the date: 20% · 42 331 USD
Remaining due payment: 169 324 USD
2
1% · 2 117 USD
October 2025
Paid to the date: 21% · 44 448 USD
Remaining due payment: 167 208 USD
3
1% · 2 117 USD
November 2025
Paid to the date: 22% · 46 564 USD
Remaining due payment: 165 091 USD
4
1% · 2 117 USD
December 2025
Paid to the date: 23% · 48 681 USD
Remaining due payment: 162 975 USD
5
1% · 2 117 USD
January 2026
Paid to the date: 24% · 50 797 USD
Remaining due payment: 160 858 USD
6
1% · 2 117 USD
February 2026
Paid to the date: 25% · 52 914 USD
Remaining due payment: 158 742 USD
7
1% · 2 117 USD
March 2026
Paid to the date: 26% · 55 030 USD
Remaining due payment: 156 625 USD
8
1% · 2 117 USD
April 2026
Paid to the date: 27% · 57 147 USD
Remaining due payment: 154 509 USD
9
1% · 2 117 USD
May 2026
Paid to the date: 28% · 59 264 USD
Remaining due payment: 152 392 USD
10
1% · 2 117 USD
June 2026
Paid to the date: 29% · 61 380 USD
Remaining due payment: 150 275 USD
11
1% · 2 117 USD
July 2026
Paid to the date: 30% · 63 497 USD
Remaining due payment: 148 159 USD
Resale is available
12
10% · 21 166 USD
August 2026
Paid to the date: 40% · 84 662 USD
Remaining due payment: 126 993 USD
13
1% · 2 117 USD
September 2026
Paid to the date: 41% · 86 779 USD
Remaining due payment: 124 877 USD
14
1% · 2 117 USD
October 2026
Paid to the date: 42% · 88 895 USD
Remaining due payment: 122 760 USD
15
1% · 2 117 USD
November 2026
Paid to the date: 43% · 91 012 USD
Remaining due payment: 120 644 USD
16
1% · 2 117 USD
December 2026
Paid to the date: 44% · 93 128 USD
Remaining due payment: 118 527 USD
17
1% · 2 117 USD
January 2027
Paid to the date: 45% · 95 245 USD
Remaining due payment: 116 411 USD
18
5% · 10 583 USD
February 2027
Paid to the date: 50% · 105 828 USD
Remaining due payment: 105 828 USD
19
1% · 2 117 USD
March 2027
Paid to the date: 51% · 107 944 USD
Remaining due payment: 103 711 USD
20
1% · 2 117 USD
April 2027
Paid to the date: 52% · 110 061 USD
Remaining due payment: 101 595 USD
21
1% · 2 117 USD
May 2027
Paid to the date: 53% · 112 177 USD
Remaining due payment: 99 478 USD
22
1% · 2 117 USD
June 2027
Paid to the date: 54% · 114 294 USD
Remaining due payment: 97 362 USD
23
1% · 2 117 USD
July 2027
Paid to the date: 55% · 116 411 USD
Remaining due payment: 95 245 USD
24
1% · 2 117 USD
August 2027
Paid to the date: 56% · 118 527 USD
Remaining due payment: 93 128 USD
25
1% · 2 117 USD
September 2027
Paid to the date: 57% · 120 644 USD
Remaining due payment: 91 012 USD
26
1% · 2 117 USD
October 2027
Paid to the date: 58% · 122 760 USD
Remaining due payment: 88 895 USD
27
1% · 2 117 USD
November 2027
Paid to the date: 59% · 124 877 USD
Remaining due payment: 86 779 USD
28
1% · 2 117 USD
December 2027
Paid to the date: 60% · 126 993 USD
Remaining due payment: 84 662 USD
29
1% · 2 117 USD
January 2028
Paid to the date: 61% · 129 110 USD
Remaining due payment: 82 546 USD
30
1% · 2 117 USD
February 2028
Paid to the date: 62% · 131 226 USD
Remaining due payment: 80 429 USD
31
1% · 2 117 USD
March 2028
Paid to the date: 63% · 133 343 USD
Remaining due payment: 78 313 USD
32
1% · 2 117 USD
April 2028
Paid to the date: 64% · 135 460 USD
Remaining due payment: 76 196 USD
33
1% · 2 117 USD
May 2028
Paid to the date: 65% · 137 576 USD
Remaining due payment: 74 079 USD
34
1% · 2 117 USD
June 2028
Paid to the date: 66% · 139 693 USD
Remaining due payment: 71 963 USD
35
1% · 2 117 USD
July 2028
Paid to the date: 67% · 141 809 USD
Remaining due payment: 69 846 USD
36
1% · 2 117 USD
August 2028
Paid to the date: 68% · 143 926 USD
Remaining due payment: 67 730 USD
37
1% · 2 117 USD
September 2028
Paid to the date: 69% · 146 042 USD
Remaining due payment: 65 613 USD
38
1% · 2 117 USD
October 2028
Paid to the date: 70% · 148 159 USD
Remaining due payment: 63 497 USD
39
1% · 2 117 USD
November 2028
Paid to the date: 71% · 150 275 USD
Remaining due payment: 61 380 USD
40
1% · 2 117 USD
December 2028
Paid to the date: 72% · 152 392 USD
Remaining due payment: 59 264 USD
41
1% · 2 117 USD
January 2029
Paid to the date: 73% · 154 509 USD
Remaining due payment: 57 147 USD
42
1% · 2 117 USD
February 2029
Paid to the date: 74% · 156 625 USD
Remaining due payment: 55 030 USD
43
1% · 2 117 USD
March 2029
Paid to the date: 75% · 158 742 USD
Remaining due payment: 52 914 USD
44
1% · 2 117 USD
April 2029
Paid to the date: 76% · 160 858 USD
Remaining due payment: 50 797 USD
45
1% · 2 117 USD
May 2029
Paid to the date: 77% · 162 975 USD
Remaining due payment: 48 681 USD
46
0.5% · 1 058 USD
June 2029
Paid to the date: 77.5% · 164 033 USD
Remaining due payment: 47 623 USD
47
0.5% · 1 058 USD
July 2029
Paid to the date: 78% · 165 091 USD
Remaining due payment: 46 564 USD
48
0.5% · 1 058 USD
August 2029
Paid to the date: 78.5% · 166 150 USD
Remaining due payment: 45 506 USD
49
0.5% · 1 058 USD
September 2029
Paid to the date: 79% · 167 208 USD
Remaining due payment: 44 448 USD
50
0.5% · 1 058 USD
October 2029
Paid to the date: 79.5% · 168 266 USD
Remaining due payment: 43 389 USD
51
0.5% · 1 058 USD
November 2029
Paid to the date: 80% · 169 324 USD
Remaining due payment: 42 331 USD
52
0.5% · 1 058 USD
December 2029
Paid to the date: 80.5% · 170 383 USD
Remaining due payment: 41 273 USD
53
0.5% · 1 058 USD
January 2030
Paid to the date: 81% · 171 441 USD
Remaining due payment: 40 215 USD
54
0.5% · 1 058 USD
February 2030
Paid to the date: 81.5% · 172 499 USD
Remaining due payment: 39 156 USD
55
0.5% · 1 058 USD
March 2030
Paid to the date: 82% · 173 558 USD
Remaining due payment: 38 098 USD
56
0.5% · 1 058 USD
April 2030
Paid to the date: 82.5% · 174 616 USD
Remaining due payment: 37 040 USD
57
0.5% · 1 058 USD
May 2030
Paid to the date: 83% · 175 674 USD
Remaining due payment: 35 981 USD
58
0.5% · 1 058 USD
June 2030
Paid to the date: 83.5% · 176 732 USD
Remaining due payment: 34 923 USD
59
0.5% · 1 058 USD
July 2030
Paid to the date: 84% · 177 791 USD
Remaining due payment: 33 865 USD
60
0.5% · 1 058 USD
August 2030
Paid to the date: 84.5% · 178 849 USD
Remaining due payment: 32 807 USD
61
0.5% · 1 058 USD
September 2030
Paid to the date: 85% · 179 907 USD
Remaining due payment: 31 748 USD
62
0.5% · 1 058 USD
October 2030
Paid to the date: 85.5% · 180 966 USD
Remaining due payment: 30 690 USD
63
0.5% · 1 058 USD
November 2030
Paid to the date: 86% · 182 024 USD
Remaining due payment: 29 632 USD
64
0.5% · 1 058 USD
December 2030
Paid to the date: 86.5% · 183 082 USD
Remaining due payment: 28 574 USD
65
0.5% · 1 058 USD
January 2031
Paid to the date: 87% · 184 140 USD
Remaining due payment: 27 515 USD
66
0.5% · 1 058 USD
February 2031
Paid to the date: 87.5% · 185 199 USD
Remaining due payment: 26 457 USD
67
0.5% · 1 058 USD
March 2031
Paid to the date: 88% · 186 257 USD
Remaining due payment: 25 399 USD
68
0.5% · 1 058 USD
April 2031
Paid to the date: 88.5% · 187 315 USD
Remaining due payment: 24 340 USD
69
0.5% · 1 058 USD
May 2031
Paid to the date: 89% · 188 373 USD
Remaining due payment: 23 282 USD
70
0.5% · 1 058 USD
June 2031
Paid to the date: 89.5% · 189 432 USD
Remaining due payment: 22 224 USD
71
0.5% · 1 058 USD
July 2031
Paid to the date: 90% · 190 490 USD
Remaining due payment: 21 166 USD
72
0.5% · 1 058 USD
August 2031
Paid to the date: 90.5% · 191 548 USD
Remaining due payment: 20 107 USD
73
0.5% · 1 058 USD
September 2031
Paid to the date: 91% · 192 607 USD
Remaining due payment: 19 049 USD
74
0.5% · 1 058 USD
October 2031
Paid to the date: 91.5% · 193 665 USD
Remaining due payment: 17 991 USD
75
0.5% · 1 058 USD
November 2031
Paid to the date: 92% · 194 723 USD
Remaining due payment: 16 932 USD
76
0.5% · 1 058 USD
December 2031
Paid to the date: 92.5% · 195 781 USD
Remaining due payment: 15 874 USD
77
0.5% · 1 058 USD
January 2032
Paid to the date: 93% · 196 840 USD
Remaining due payment: 14 816 USD
78
0.5% · 1 058 USD
February 2032
Paid to the date: 93.5% · 197 898 USD
Remaining due payment: 13 758 USD
79
0.5% · 1 058 USD
March 2032
Paid to the date: 94% · 198 956 USD
Remaining due payment: 12 699 USD
80
0.5% · 1 058 USD
April 2032
Paid to the date: 94.5% · 200 015 USD
Remaining due payment: 11 641 USD
81
0.5% · 1 058 USD
May 2032
Paid to the date: 95% · 201 073 USD
Remaining due payment: 10 583 USD
82
0.5% · 1 058 USD
June 2032
Paid to the date: 95.5% · 202 131 USD
Remaining due payment: 9 525 USD
83
0.5% · 1 058 USD
July 2032
Paid to the date: 96% · 203 189 USD
Remaining due payment: 8 466 USD
84
0.5% · 1 058 USD
August 2032
Paid to the date: 96.5% · 204 248 USD
Remaining due payment: 7 408 USD
85
0.5% · 1 058 USD
September 2032
Paid to the date: 97% · 205 306 USD
Remaining due payment: 6 350 USD
86
0.5% · 1 058 USD
October 2032
Paid to the date: 97.5% · 206 364 USD
Remaining due payment: 5 291 USD
87
0.5% · 1 058 USD
November 2032
Paid to the date: 98% · 207 422 USD
Remaining due payment: 4 233 USD
88
0.5% · 1 058 USD
December 2032
Paid to the date: 98.5% · 208 481 USD
Remaining due payment: 3 175 USD
89
0.5% · 1 058 USD
January 2033
Paid to the date: 99% · 209 539 USD
Remaining due payment: 2 117 USD
90
0.5% · 1 058 USD
February 2033
Paid to the date: 99.5% · 210 597 USD
Remaining due payment: 1 058 USD
91
0.5% · 1 058 USD
March 2033
Paid to the date: 100% · 211 656 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