1 beds
3 floor
42 sqm
One bedroom apartment of 42 sq.m. located on the 3rd floor of the Citygate De Phuket complex — just 5 minutes from Kamala beach and key tourist infrastructure facilities. The layout includes a separate bedroom, a spacious living room, a combined dining and kitchen area, a dressing room, a balcony and a bathroom. Such functional zoning increases the comfort of living and makes the property in demand among tenants who value privacy and well-organized space.
Apartments are purchased under the leasehold system for 30 years, which ensures legal transparency of the transaction and reduces the entry threshold. The interior is made in the same style of the complex: natural shades, high-quality materials, thoughtful finishing. With a roof pool, fitness area and tranquil area with a high level of privacy, the property is especially interesting for digital nomads, couples, long-term tenants and holidaymakers without children who are looking for a location out of the noise, but with quick access to the beach, cafes, markets and spa.
Citygate De Phuket — is a concept of timeless elegance aimed at the premium tenant segment. Apartments are easily profitable and require minimal investment due to complete internal readiness. It is a reliable asset with potential for growth in value and stable utilization in the rental market.
Apartment purchase savings
$ 157 296
price from developer
$ 3 121
deposit
$ 44 068
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
+ $ 43 003
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 200 299 (see the price growth chart), which will provide you with a 27.34% profit amounting to about $ 43 003
$ 157 296
Construction Start
$ 200 299
Construction Completion
27.34 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 20 448
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 704 per month (≈ +$ 20 448 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 1 704
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 363 per month (≈ +$ 16 359 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 1 363
Monthly income
9.6 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
$ 157 296
11.2026
Frame
$ 165 161
+ $ 7 865
06.2027
Facade
$ 173 419
+ $ 16 123
12.2027
Interior works
$ 182 090
+ $ 24 794
03.2028
Completed
$ 200 299
+ $ 43 003
Total return:
+ $ 43 003
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 121
The total price is $ 157 296, split into 5 payments through Q2 2028. The deposit is $ 3 121. The first installment is $ 44 068 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
04.2025
$ 44 070
2
11.2026
$ 47 190
3
06.2027
$ 23 590
4
03.2028
$ 23 590
5
06.2028
$ 15 730
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The location of the complex creates a comfortable and sought-after environment for living and renting. Within a 5-minute walk is Kamala Beach — one of the calmest beaches on the west coast of Phuket, which attracts tenants focused on resort holidays without tourist congestion. Cafe Del Mar is located nearby, enhancing the status and attractiveness of the area.
5 minutes by car — theme park Phuket FantaSea, expanding the audience through the family segment. Patong with its shopping centers Jungceylon and Bangla Road — 15–20 minutes drive, allowing you to be close to the active infrastructure without the noise of the resort. Also within easy reach are Blue Tree and Boat Avenue with restaurants, shops and everyday infrastructure that are in demand for long-term rentals.
Source: Exclusive 3D Aerial Photography of the «Kamala» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
