Home · Tools · Payment plan calculator

Off-Plan Payment Plan Calculator

See exactly what leaves your account, and when, pick a live project or model any plan, with the right fees for each emirate.

Loaded with Jumeirah Residences at Al Maryah Island on AED 5.15M: 5% on booking, 36% during construction, 59% upon handover. Change any number below. Back to Jumeirah Residences at Al Maryah Island

Your purchase

Payment plan
Secure it for
AED 365,592
down + fees, first 30 days
Then just
AED 30,380 equivalent/month
averaged over construction, actual milestones vary
At handover
AED 3,037,170
often mortgageable
Total incl. fees
AED 5,255,951
ADM fee 2% + admin
MilestoneWhenAmount
Downpayment (5%)On bookingAED 257,387
During construction (36%)≈ AED 30,380 equivalent per month over 61 monthsAED 1,853,189
Handover (59%)On completionAED 3,037,170
ADM fee (2%)On bookingAED 102,955
Admin / registration (est.)On bookingAED 5,250
Estimates for planning only, exact milestones follow the developer's SPA schedule.
Trude Roberts
Trude Roberts
Partner · View profile →

Get this schedule

The full milestone schedule for Jumeirah Residences at Al Maryah Island, sent to you, plus what's negotiable on this plan.
Usually replies within 5 minutes

How UAE payment plans work

An off-plan payment plan splits the purchase price into instalments during construction, with the remainder due at (or after) handover. A "60/40" plan means 60% is paid in stages before handover and 40% on completion. All payments go into a regulator-controlled escrow account.

The real difference between plans is cashflow shape, not total cost: a post-handover plan smooths payments past completion; an 80/20 plan front-loads commitment but leaves a small completion payment. Model both before choosing a project, developers rarely discount for heavier front-loading, so lighter early cashflow generally wins for investors.

More tools