3 beds
1 floor
177 sqm
Two-level apartment with 3 bedrooms with an area of 177 m² in Citygate De Phuket is suitable for a family or company for a long holiday, own accommodation and purchase for short- or medium-term rent in Phuket. On the first level there is a bedroom with a dressing room and a private bathroom, a kitchen-living room, a guest bathroom and a terrace with a private pool. Panoramic glazing adds natural light and visually connects the living area with the terrace. On the second floor there are two more bedrooms, one of which is complemented by a dressing room and a separate bathroom, and the other has a bathroom. There is also a work area for remote work. The apartment is provided with furniture and household appliances. The infrastructure of both stages of the complex is available to owners. The completed first one has a SPA, fitness, restaurant, library and recreation areas, the new one complements them with a children's area, parking and security. You can buy an apartment in Kamala in installment plans. With 100% payment, there is a fixed cashback of 7% per annum with annual payments from the moment of full payment until the end of construction.
Apartment purchase savings
$ 752 677
price from developer
$ 6 075
deposit
$ 219 728
down payment
5 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 75 315
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 827 992 (see the price growth chart), which will provide you with a 10.01% profit amounting to about $ 75 315
$ 752 677
Construction Start
$ 827 992
Construction Completion
10.01 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 75 268
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 272 per month (≈ +$ 75 268 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 6 272
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 018 per month (≈ +$ 60 214 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 018
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 4
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 752 677
03.2027
$ 776 988
+ $ 24 311
09.2027
$ 802 085
+ $ 49 408
03.2028
Completed
$ 827 992
+ $ 75 315
Total return:
+ $ 75 315
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 075
The total price is $ 752 677, split into 5 payments through Q1 2028. The deposit is $ 6 075. The first installment is $ 219 728 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 070
1
10.2026
$ 219 730
2
02.2027
$ 131 720
3
06.2027
$ 131 720
4
10.2027
$ 131 720
5
02.2028
$ 131 720
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Kamala — resort area of the west coast of Phuket with daily infrastructure for living by the sea. Up to Kamala Beach — about 7 minutes drive: This is the main sandy beach of the area with cafes, restaurants and a walking area. Surin Beach is approximately 10 minutes away and provides another option for a beach holiday.
For daily shopping, Villa Market Kamala with an international assortment and Big C Kamala with food and essential goods are available nearby. Wattanapat Hospital — a private hospital in the area, convenient to go to for routine and emergency medical care. For evening leisure Café del Mar — beach club with restaurant and music, and Carnival Magic — theme park with show; both are about 6 minutes away. Patong is located about 32 minutes — is a major tourist area of Phuket with shopping malls, restaurants and nightlife. Phuket International Airport — about 1 hour 6 minutes drive. Kamala's infrastructure allows for a combination of beach, shopping, medicine and entertainment without having to travel to other parts of the island all the time.
Source: Exclusive 3D Aerial Photography of the «Kamala» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
