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 Samana South Haven on AED 1.10M: 15% on booking, 49% during construction, 1% upon handover, 35% within 35 months ph (1% per month). Change any number below. Back to Samana South Haven

Your purchase

Payment plan
Secure it for
AED 214,026
down + fees, first 30 days
Then just
AED 24,946 equivalent/month
averaged over construction, actual milestones vary
At handover
AED 10,988
often mortgageable
Total incl. fees
AED 1,148,026
DLD fee 4% + admin
MilestoneWhenAmount
Downpayment (15%)On bookingAED 164,823
During construction (84%)≈ AED 24,946 equivalent per month over 37 monthsAED 923,011
Handover (1%)On completionAED 10,988
DLD fee (4%)On bookingAED 43,953
Admin / Oqood (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 Samana South Haven, 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