3 beds
1 floor
84 sqm
The 3 bedroom 84 m² apartment in Citygate De Phuket is suitable for personal accommodation, holidays in Phuket and rentals. The layout includes a kitchen-living room with access to a balcony, three bedrooms and three bathrooms: two are assigned to the bedrooms, the third is convenient to use as a guest room. This format is aimed at families with children, several couples or small companies for which it is important to live together while maintaining personal space. For rent, the property is suitable for both short-term holidays and medium-term accommodation. The apartments are supplied with furniture and household appliances. This layout is available for hire purchase, and a fixed 7% cashback is provided until completion.
Apartment purchase savings
$ 340 157
price from developer
$ 5 999
deposit
$ 96 048
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
+ $ 34 038
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 374 195 (see the price growth chart), which will provide you with a 10.01% profit amounting to about $ 34 038
$ 340 157
Construction Start
$ 374 195
Construction Completion
10.01 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 30 614
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 551 per month (≈ +$ 30 614 per year). Yield ~9%, estimated payback period — 11.1 years.
9 %
Annual ROI (%)
+ $ 2 551
Monthly income
11.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 041 per month (≈ +$ 24 491 per year). Yield ~7.2%, estimated payback period — 13.9 years.
7.2 %
Annual ROI (%)
+ $ 2 041
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
$ 340 157
02.2027
$ 351 144
+ $ 10 987
08.2027
$ 362 486
+ $ 22 329
03.2028
Completed
$ 374 194
+ $ 34 037
Total return:
+ $ 34 038
* 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 $ 340 157, split into 5 payments through Q1 2028. The deposit is $ 5 999. The first installment is $ 96 048 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 000
1
09.2026
$ 96 050
2
01.2027
$ 59 530
3
06.2027
$ 59 530
4
10.2027
$ 59 530
5
03.2028
$ 59 530
* 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
