3 beds
4 floor
125 sqm
Two-level 3 bedroom apartment with an area of 125 m² in Citygate De Phuket is suitable for a family, several couples or a small company for long stays, seasonal holidays and short or medium term rentals. On the first level there is a bedroom with its own bathroom, kitchen-living room, guest bathroom and balcony. The second floor is reserved for two bedrooms, each with its own bathroom, and one of them is equipped with a bathroom. There is also a second balcony. This distribution allows residents to use different floors more independently and is convenient for shared trips. Panoramic windows provide more natural light and visually reveal living space. The apartment is transferred with furniture and household appliances. Owners have access to the infrastructure of both queues. The first has a SPA, fitness, restaurant, library and recreation areas, the new one is complemented by a children's area, parking and security. You can buy an apartment in Kamala in installment plans. When you deposit 100% of the cost, cashback 7% per annum applies with annual payments until construction is completed. Such real estate in Phuket is suitable for both personal use and the investment scenario.
Apartment purchase savings
$ 576 860
price from developer
$ 5 955
deposit
$ 167 103
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
+ $ 57 723
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 634 583 (see the price growth chart), which will provide you with a 10.01% profit amounting to about $ 57 723
$ 576 860
Construction Start
$ 634 583
Construction Completion
10.01 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 57 686
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 807 per month (≈ +$ 57 686 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 4 807
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 846 per month (≈ +$ 46 149 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 3 846
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
$ 576 860
03.2027
$ 595 493
+ $ 18 633
09.2027
$ 614 727
+ $ 37 867
03.2028
Completed
$ 634 583
+ $ 57 723
Total return:
+ $ 57 723
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 5 955
The total price is $ 576 860, split into 5 payments through Q1 2028. The deposit is $ 5 955. The first installment is $ 167 103 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 950
1
10.2026
$ 167 100
2
02.2027
$ 100 950
3
06.2027
$ 100 950
4
10.2027
$ 100 950
5
02.2028
$ 100 950
* 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. Up to Kamala Beach — about 7 minutes drive: This is the main sandy beach of the area 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 — a 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
