1 beds
1 floor
46 sqm
The 46m² 1 bedroom apartment in Citygate De Phuket is suitable for one person or couple considering a resort residential complex in Phuket for their own accommodation, seasonal holidays and rentals. The layout includes a separate bedroom with dressing room, bathroom and kitchen-living room, so the private and common areas are conveniently separated for everyday life. The object is transferred with furniture and household appliances and is ready for use after receiving the keys. There is an installment plan for the purchase. When you deposit 100% of the cost, a fixed cashback of 7% per annum applies: payments are accrued annually from the moment of full payment and continue until the end of construction. This mechanism allows you to receive financial returns even before the transfer of the object. The format is suitable for those who want to buy a 1 bedroom apartment in Phuket, use it for personal living or transfer it for short-term rent. For an investor, this is an opportunity to combine their own use with a profitable scenario in a resort project.
Apartment purchase savings
$ 187 911
price from developer
$ 6 052
deposit
$ 50 322
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
+ $ 18 803
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 206 714 (see the price growth chart), which will provide you with a 10.01% profit amounting to about $ 18 803
$ 187 911
Construction Start
$ 206 714
Construction Completion
10.01 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 18 791
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 566 per month (≈ +$ 18 791 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 1 566
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 253 per month (≈ +$ 15 033 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 253
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
$ 187 911
02.2027
$ 193 981
+ $ 6 070
08.2027
$ 200 247
+ $ 12 336
03.2028
Completed
$ 206 715
+ $ 18 804
Total return:
+ $ 18 803
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 052
The total price is $ 187 911, split into 5 payments through Q1 2028. The deposit is $ 6 052. The first installment is $ 50 322 (27% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 050
1
09.2026
$ 50 320
2
02.2027
$ 32 880
3
06.2027
$ 32 880
4
10.2027
$ 32 880
5
03.2028
$ 32 880
* 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. Kamala Beach — is about 7 minutes' drive away: it is the area's main sandy beach 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 — 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
