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 Kempinski Marina Residences on AED 2.65M: 10% on booking, 45% during construction, 10% upon handover, 35% within 30 months ph. Change any number below. Back to Kempinski Marina Residences

Your purchase

Payment plan
Secure it for
AED 376,250
down + fees, first 30 days
Then just
AED 55,789 equivalent/month
averaged over construction, actual milestones vary
At handover
AED 265,000
often mortgageable
Total incl. fees
AED 2,761,250
DLD fee 4% + admin
MilestoneWhenAmount
Downpayment (10%)On bookingAED 265,000
During construction (80%)≈ AED 55,789 equivalent per month over 38 monthsAED 2,120,000
Handover (10%)On completionAED 265,000
DLD fee (4%)On bookingAED 106,000
Admin / Oqood (est.)On bookingAED 5,250
Estimates for planning only, exact milestones follow the developer's SPA schedule.
Salem Mohamed
Salem Mohamed
Partner · View profile →

Get this schedule

The full milestone schedule for Kempinski Marina Residences, 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