3 beds
1 floor
84 sqm
Citygate De Phuket has an 84 m² apartment for sale offering a format with three separate bedrooms and a common area for sharing a holiday. The kitchen-living room opens onto a balcony, and the three bathrooms are distributed so that two are bedrooms, and the third is convenient to use as a guest room. One of the rooms with your own accommodation can be adapted into a nursery, office or bedroom for relatives. The layout is suitable for a family, several couples or a small company, as well as buyers who are considering property in Phuket for a short or medium term rental. The apartment is transferred with furniture and household appliances and is ready for use after receiving the keys. The infrastructure of two stages of the complex is available to owners. The first has a swimming pool, 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. When paying 100% of the cost, cashback of 7% per annum is provided with annual payments from the moment of full payment until the end of construction.
Apartment purchase savings
$ 344 445
price from developer
$ 6 075
deposit
$ 97 259
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
+ $ 34 467
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 378 912 (see the price growth chart), which will provide you with a 10.01% profit amounting to about $ 34 467
$ 344 445
Construction Start
$ 378 912
Construction Completion
10.01 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 31 000
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 583 per month (≈ +$ 31 000 per year). Yield ~9%, estimated payback period — 11.1 years.
9 %
Annual ROI (%)
+ $ 2 583
Monthly income
11.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 067 per month (≈ +$ 24 800 per year). Yield ~7.2%, estimated payback period — 13.9 years.
7.2 %
Annual ROI (%)
+ $ 2 067
Monthly income
13.9 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
$ 344 445
03.2027
$ 355 571
+ $ 11 126
09.2027
$ 367 056
+ $ 22 611
03.2028
Completed
$ 378 912
+ $ 34 467
Total return:
+ $ 34 467
* 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 $ 344 445, split into 5 payments through Q1 2028. The deposit is $ 6 075. The first installment is $ 97 259 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 070
1
10.2026
$ 97 260
2
02.2027
$ 60 280
3
06.2027
$ 60 280
4
10.2027
$ 60 280
5
02.2028
$ 60 280
* 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
