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
$ 109 863
price from developer
$ 3 139
deposit
$ 51 792
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
+ $ 43 011
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 152 874 (see the price growth chart), which will provide you with a 71.9% profit amounting to about $ 43 011
$ 109 863
Construction Start
$ 152 874
Construction Completion
71.9 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 15 381
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 282 per month (≈ +$ 15 381 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 1 282
Monthly income
7.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 025 per month (≈ +$ 12 305 per year). Yield ~11.2%, estimated payback period — 8.9 years.
11.2 %
Annual ROI (%)
+ $ 1 025
Monthly income
8.9 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 10 986
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 54 931. By the time of the second payment (september 09), the property price will be $ 120 849. You exit the deal and assign your ownership rights, yielding a 20% profit of $ 10 986
$ 3 139
Deposit
$ 51 792
First Installment
20 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 139
The total price is $ 109 863, split into 5 payments through Q4 2025. The deposit is $ 3 139. The first installment is $ 51 792 (47% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
09.2023
$ 51 790
2
09.2024
$ 20 400
3
12.2024
$ 9 130
4
01.2025
$ 4 390
5
10.2025
$ 21 000
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
PRICE GROWTH BY COMPLETITION IN USD
Construction stages: 3
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
$ 109 863
12.2025
Foundation
$ 120 849
+ $ 10 986
03.2027
50%
$ 132 934
+ $ 23 071
06.2028
Completed
$ 152 874
+ $ 43 011
Итоговый доход:
+ $ 43 011
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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.
OTHER UNITS IN THIS COMPLEX
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@Tokens Real Estate 2023
All rights reserved