3 beds
1 floor
191 sqm
Two-level 3 bedroom apartment with an area of 191 m² in Citygate De Phuket is suitable for family living, long holidays and rentals by large groups. On the first level there is a bedroom with its own dressing room and bathroom, a kitchen-living room, a guest bathroom and a terrace with a private pool. Panoramic windows provide more natural light and visually combine the living area with the terrace. On the second floor — two more bedrooms: one with a dressing room and a separate bathroom, the other with a bathtub, balcony and workspace. The format is convenient for families for whom it is important to separate common and private zones. The apartments are furnished and equipped. Installment plans are available for purchasing this layout at Citygate De Phuket, and a fixed 7% cashback is provided until completion.
Apartment purchase savings
$ 802 100
price from developer
$ 5 999
deposit
$ 234 631
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
+ $ 80 261
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 882 361 (see the price growth chart), which will provide you with a 10.01% profit amounting to about $ 80 261
$ 802 100
Construction Start
$ 882 361
Construction Completion
10.01 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 80 210
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 684 per month (≈ +$ 80 210 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 6 684
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 347 per month (≈ +$ 64 168 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 347
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
$ 802 100
02.2027
$ 828 008
+ $ 25 908
08.2027
$ 854 753
+ $ 52 653
03.2028
Completed
$ 882 362
+ $ 80 262
Total return:
+ $ 80 261
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 5 999
The total price is $ 802 100, split into 5 payments through Q1 2028. The deposit is $ 5 999. The first installment is $ 234 631 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 000
1
09.2026
$ 234 630
2
01.2027
$ 140 370
3
06.2027
$ 140 370
4
10.2027
$ 140 370
5
03.2028
$ 140 370
* 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
