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.
$ 112 648
price from developer
$ 3 219
deposit
$ 36 385
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 30 796
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 143 444 (see the price growth chart), which will provide you with a 27.34% profit amounting to about $ 30 796
$ 112 648
Construction Start
$ 143 444
Construction Completion
27.34 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 14 644
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 220 per month (≈ +$ 14 644 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 1 220
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 976 per month (≈ +$ 11 715 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 976
Monthly income
9.6 years
Payback period
The total price is $ 112 648, split into 6 payments through Q2 2028. The deposit is $ 3 219. The first installment is $ 36 385 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
09.2023
$ 36 390
2
09.2023
$ 16 720
3
09.2024
$ 20 920
4
12.2024
$ 9 370
5
01.2025
$ 4 510
6
06.2028
$ 21 530
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 112 648
11.2026
Frame
$ 118 280
+ $ 5 632
06.2027
Facade
$ 124 194
+ $ 11 546
12.2027
Interior works
$ 130 404
+ $ 17 756
03.2028
Completed
$ 143 444
+ $ 30 796
Итоговый доход:
+ $ 30 796
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Just a 5-minute leisurely walk from the beautiful Kamala Beach. If you want to immerse yourself in the atmosphere of a beach holiday, the famous Cafe Del Mar is 5 minutes away or 10 minutes on foot. For family fun and activities, the vibrant Phuket FantaSea — park is located nearby, just 5 minutes by car. Shopping and nightlife lovers will appreciate the proximity to Jungceylon Mall and the busy Bangla Road in Patong, which can be reached in 15-20 minutes by car. Just a 10-minute drive from the complex is the luxurious Blue Tree shopping and entertainment center, and the prestigious Boat Avenue shopping center is a 15-minute drive away.
1 beds
1 floor
46 sqm
2 beds
1 floor
72 sqm
3 beds
1 floor
81 sqm
3 beds
1 floor
84 sqm
3 beds
1 floor
85 sqm
3 beds
4 floor
125 sqm
3 beds
1 floor
177 sqm
3 beds
1 floor
191 sqm
3 beds
1 floor
85 sqm
1 beds
1 floor
46 sqm
1 beds
1 floor
42 sqm
1 beds
5 floor
34 sqm
1 beds
4 floor
34 sqm
1 beds
3 floor
42 sqm
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726