3 beds
4 floor
125 sqm
Two-level 3 bedroom apartment with an area of 125 m² in Citygate De Phuket is suitable for a family, several couples or a small company for long stays, seasonal holidays and short or medium term rentals. On the first level there is a bedroom with its own bathroom, kitchen-living room, guest bathroom and balcony. The second floor is reserved for two bedrooms, each with its own bathroom, and one of them is equipped with a bathroom. There is also a second balcony. This distribution allows residents to use different floors more independently and is convenient for shared trips. Panoramic windows provide more natural light and visually reveal living space. The apartment is transferred with furniture and household appliances. Owners have access to the infrastructure of both queues. The first has a SPA, fitness, restaurant, library and recreation areas, the new one is complemented by a children's area, parking and security. You can buy an apartment in Kamala in installment plans. When you deposit 100% of the cost, cashback 7% per annum applies with annual payments until construction is completed. Such real estate in Phuket is suitable for both personal use and the investment scenario.
Apartment purchase savings
$ 588 503
price from developer
$ 6 075
deposit
$ 170 476
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
+ $ 58 888
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 647 391 (see the price growth chart), which will provide you with a 10.01% profit amounting to about $ 58 888
$ 588 503
Construction Start
$ 647 391
Construction Completion
10.01 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 58 850
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 904 per month (≈ +$ 58 850 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 4 904
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 923 per month (≈ +$ 47 080 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 3 923
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
$ 588 503
03.2027
$ 607 512
+ $ 19 009
09.2027
$ 627 135
+ $ 38 632
03.2028
Completed
$ 647 391
+ $ 58 888
Total return:
+ $ 58 888
* 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 $ 588 503, split into 5 payments through Q1 2028. The deposit is $ 6 075. The first installment is $ 170 476 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 070
1
10.2026
$ 170 480
2
02.2027
$ 102 990
3
06.2027
$ 102 990
4
10.2027
$ 102 990
5
02.2028
$ 102 990
* 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
