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 Nasim Al Bahr Residences on AED 3.51M: 10% on booking, 10% during construction, 30% upon handover, 50% during 36 months post handover. Change any number below. Back to Nasim Al Bahr Residences

Your purchase

Payment plan
Secure it for
AED 356,550
down + admin, first 30 days (RAK Municipality fee comes later)
Then just
AED 14,052 equivalent/month
averaged over construction, actual milestones vary
At handover
AED 1,194,420
incl. RAK Municipality fee 4%, often mortgageable
Total incl. fees
AED 3,658,770
RAK Municipality fee 4% + admin
MilestoneWhenAmount
Downpayment (10%)On bookingAED 351,300
During construction (10%)≈ AED 14,052 equivalent per month over 25 monthsAED 351,300
Handover (30%)On completionAED 1,053,900
Post-handover (50%)After you get the keysAED 1,756,500
RAK Municipality fee (4%)On handoverAED 140,520
Admin / registration (est.)On bookingAED 5,250
Estimates for planning only, exact milestones follow the developer's SPA schedule.
Danny Anderson
Danny Anderson
Director · View profile →

Get this schedule

The full milestone schedule for Nasim Al Bahr 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