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 Trio Isle Queen B on AED 1.87M: 5% on booking, 50% during construction, 5% upon handover, 40% within 5 years ph (2% every 3 months). Change any number below. Back to Trio Isle Queen B

Your purchase

Payment plan
Secure it for
AED 98,600
down + admin, first 30 days (RAK Municipality fee comes later)
Then just
AED 45,414 equivalent/month
averaged over construction, actual milestones vary
At handover
AED 168,030
incl. RAK Municipality fee 4%, often mortgageable
Total incl. fees
AED 1,946,930
RAK Municipality fee 4% + admin
MilestoneWhenAmount
Downpayment (5%)On bookingAED 93,350
During construction (90%)≈ AED 45,414 equivalent per month over 37 monthsAED 1,680,300
Handover (5%)On completionAED 93,350
RAK Municipality fee (4%)On handoverAED 74,680
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 Trio Isle Queen B, 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