1 beds
1 floor
46 sqm
Apartment in the Citygate De Phuket complex, 1st floor, area 46 sq. m: 1 bedroom, 1 bathroom, living room combined with kitchen, there is a balcony overlooking the mountains. A separate bedroom and thoughtful layout make the property in demand for both short-term and long-term rentals. Mountain views increase the attractiveness for tourists, and being located just 600 meters on foot to the beach directly affects occupancy levels and rental rates.
Furniture and equipment are included in the price, which eliminates additional investments and allows you to quickly rent out the property after receiving your license. Installment plans with a 30% down payment lower the entry threshold and allow for flexible allocation of the investment budget. Taking into account the location and limited supply in the area, the property has the prospect of increasing market value upon further sale. A special offer is available for those who are willing to make a 100% payment immediately. Cashback 7% is valid until construction is completed.
Apartment purchase savings
$ 184 985
price from developer
$ 5 958
deposit
$ 49 538
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
+ $ 50 573
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 235 558 (see the price growth chart), which will provide you with a 27.34% profit amounting to about $ 50 573
$ 184 985
Construction Start
$ 235 558
Construction Completion
27.34 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 21 828
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 819 per month (≈ +$ 21 828 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 1 819
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 455 per month (≈ +$ 17 463 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 1 455
Monthly income
10.6 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
$ 184 985
11.2026
Frame
$ 194 234
+ $ 9 249
06.2027
Facade
$ 203 946
+ $ 18 961
12.2027
Interior works
$ 214 143
+ $ 29 158
03.2028
Completed
$ 235 557
+ $ 50 572
Total return:
+ $ 50 573
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 5 958
The total price is $ 184 985, split into 5 payments through Q1 2028. The deposit is $ 5 958. The first installment is $ 49 538 (27% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 960
1
08.2026
$ 49 540
2
12.2026
$ 32 370
3
05.2027
$ 32 370
4
10.2027
$ 32 370
5
02.2028
$ 32 370
* 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
