3 beds
1 floor
177 sqm
The 177 m², 3-bedroom duplex apartment in Citygate De Phuket is designed for family vacations, extended stays and multi-guest accommodation while maintaining personal space. The first level combines a bedroom with its own dressing room and bathroom, a kitchen-living room, a guest bathroom and a terrace with a private pool. Panoramic glazing fills the common area with natural light and opens up space to the terrace. On the second level there are two bedrooms: one with a dressing room and separate bathroom, the second — with a bathroom and work area. The spacious layout is suitable for medium and short term rental for family groups. The facility is equipped with furniture and household appliances. The purchase of this residence is subject to installment plans and a fixed cashback of 7% until completion of construction.
Apartment purchase savings
$ 749 830
price from developer
$ 6 052
deposit
$ 218 897
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
+ $ 75 030
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 824 860 (see the price growth chart), which will provide you with a 10.01% profit amounting to about $ 75 030
$ 749 830
Construction Start
$ 824 860
Construction Completion
10.01 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 74 983
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 249 per month (≈ +$ 74 983 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 6 249
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 999 per month (≈ +$ 59 986 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 4 999
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
$ 749 830
02.2027
$ 774 050
+ $ 24 220
08.2027
$ 799 052
+ $ 49 222
03.2028
Completed
$ 824 861
+ $ 75 031
Total return:
+ $ 75 030
* 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 $ 749 830, split into 5 payments through Q1 2028. The deposit is $ 6 052. The first installment is $ 218 897 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 050
1
09.2026
$ 218 900
2
01.2027
$ 131 220
3
06.2027
$ 131 220
4
10.2027
$ 131 220
5
03.2028
$ 131 220
* 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
