3 beds
4 floor
125 sqm
The 3 bedroom duplex apartment of 125 m² in Citygate De Phuket is suitable for long stays, seasonal holidays and rentals. On the first level there is a bedroom, kitchen-living room, guest bathroom and balcony. On the second — two more bedrooms and a second balcony. Each bedroom has its own bathroom, one of them has a bathtub. Panoramic windows provide more natural light and visually expand living space. The apartments are supplied with furniture and household appliances. Installment plans are available for purchasing this layout, and a fixed 7% cashback is valid until construction is completed.
Apartment purchase savings
$ 584 358
price from developer
$ 6 032
deposit
$ 169 275
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
+ $ 58 473
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 642 831 (see the price growth chart), which will provide you with a 10.01% profit amounting to about $ 58 473
$ 584 358
Construction Start
$ 642 831
Construction Completion
10.01 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 58 436
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 870 per month (≈ +$ 58 436 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 4 870
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 896 per month (≈ +$ 46 749 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 3 896
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
$ 584 358
02.2027
$ 603 233
+ $ 18 875
08.2027
$ 622 717
+ $ 38 359
03.2028
Completed
$ 642 831
+ $ 58 473
Total return:
+ $ 58 473
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 032
The total price is $ 584 358, split into 5 payments through Q1 2028. The deposit is $ 6 032. The first installment is $ 169 275 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 030
1
09.2026
$ 169 280
2
01.2027
$ 102 260
3
06.2027
$ 102 260
4
10.2027
$ 102 260
5
03.2028
$ 102 260
* 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
