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 Palm Jebel Ali Villas (Frond F) on AED 29.34M: 20% down payment, 50% during construction, 30% on handover. Change any number below. Back to Palm Jebel Ali Villas (Frond F)

Your purchase

Payment plan
Secure it for
AED 7,046,850
down + fees, first 30 days
Then just
AED 293,400 equivalent/month
averaged over construction, actual milestones vary
At handover
AED 8,802,000
often mortgageable
Total incl. fees
AED 30,518,850
DLD fee 4% + admin
MilestoneWhenAmount
Downpayment (20%)On bookingAED 5,868,000
During construction (50%)≈ AED 293,400 equivalent per month over 50 monthsAED 14,670,000
Handover (30%)On completionAED 8,802,000
DLD fee (4%)On bookingAED 1,173,600
Admin / Oqood (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 Palm Jebel Ali Villas (Frond F), 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