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 The Unexpected Al Marjan Island Hotel and Residence on AED 3.04M: 5% on booking, 75% during construction, 20% upon handover. Change any number below. Back to The Unexpected Al Marjan Island Hotel and Residence

Your purchase

Payment plan
Secure it for
AED 157,102
down + admin, first 30 days (RAK Municipality fee comes later)
Then just
AED 175,214 equivalent/month
averaged over construction, actual milestones vary
At handover
AED 728,888
incl. RAK Municipality fee 4%, often mortgageable
Total incl. fees
AED 3,163,765
RAK Municipality fee 4% + admin
MilestoneWhenAmount
Downpayment (5%)On bookingAED 151,852
During construction (75%)≈ AED 175,214 equivalent per month over 13 monthsAED 2,277,776
Handover (20%)On completionAED 607,407
RAK Municipality fee (4%)On handoverAED 121,481
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 The Unexpected Al Marjan Island Hotel and Residence, 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