1 beds
4 floor
33.6 sqm
One bedroom apartment in Citygate De Phuket — format that is equally well suited for living, relaxing and stable rental income. The thoughtful layout includes a bedroom, living room, kitchen, bathroom, dressing room and balcony of 9 sq.m. Panoramic windows provide natural light, and the private bedroom area is separated from the common area, which increases the comfort of living.
The apartments are transferred with full finishing, built-in furniture and an equipped kitchen, which allows you to avoid additional investments and immediately start using the property — for your own accommodation or rental. Thanks to its proximity to Kamala Beach (only 5 minutes), the area's developed infrastructure and attractive design, 1-bedroom units are in high demand in the short-term rental market and have the potential to increase in value.
Apartment purchase savings
$ 109 233
price from developer
$ 3 121
deposit
$ 35 282
down payment
6 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
+ $ 29 863
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 139 096 (see the price growth chart), which will provide you with a 27.34% profit amounting to about $ 29 863
$ 109 233
Construction Start
$ 139 096
Construction Completion
27.34 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 14 200
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 183 per month (≈ +$ 14 200 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 1 183
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 947 per month (≈ +$ 11 360 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 947
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
$ 109 233
11.2026
Frame
$ 114 695
+ $ 5 462
06.2027
Facade
$ 120 430
+ $ 11 197
12.2027
Interior works
$ 126 452
+ $ 17 219
03.2028
Completed
$ 139 097
+ $ 29 864
Total return:
+ $ 29 863
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 3 121
The total price is $ 109 233, split into 6 payments through Q2 2028. The deposit is $ 3 121. The first installment is $ 35 282 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
09.2023
$ 35 280
2
09.2023
$ 16 210
3
09.2024
$ 20 290
4
12.2024
$ 9 080
5
01.2025
$ 4 370
6
06.2028
$ 20 880
* 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
