1 beds
2 floor
44.9 sqm
Furniture package as a gift. Additional discount for full payment.
Claim it now!
Until 31 March
Bedroom Plus 44.93 m² on the 2nd floor with 1 bedroom and 1 bathroom, as well as an additional room and a combined kitchen-living room, ensures optimal use of space, which increases attractiveness for tenants and maintains the rental rate at a high level. Panoramic windows and a balcony overlooking the pool bring the property into the premium segment, increasing liquidity and investment value.
The property is located in the Pet Friendly building, which expands the target audience and attracts tenants with pets. Being located just 1 minute walk from the beach creates a steady tourist flow and reduces the risk of downtime. The owner has access to the entire infrastructure of the complex, which increases the competitiveness of the apartments in the rental market.
Built-in cabinet furniture is included in the price, which reduces additional investment and speeds up the launch of rentals after obtaining rights; upholstered furniture is purchased separately upon request. Installment plans are available with a down payment of 25%, which reduces the burden on the investor's capital and increases financial flexibility when purchasing.
$ 238 889
price from developer
$ 3 171
deposit
$ 56 550
down payment
4 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
+ $ 37 654
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 276 543 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 37 654
$ 238 889
Construction Start
$ 276 543
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 31 056
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 588 per month (≈ +$ 31 056 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 2 588
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 070 per month (≈ +$ 24 844 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 2 070
Monthly income
9.6 years
Payback period
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
$ 238 889
04.2026
Foundation
$ 250 833
+ $ 11 944
01.2027
Frame
$ 263 375
+ $ 24 486
12.2027
Completed
$ 276 544
+ $ 37 655
Total return:
+ $ 37 654
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 238 889, split into 4 payments through Q4 2027. The deposit is $ 3 171. The first installment is $ 56 550 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 170
1
04.2026
$ 56 550
2
10.2026
$ 59 720
3
05.2027
$ 59 720
4
11.2027
$ 59 720
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Balcony is located in close proximity to Naiyang Beach, one of the few beaches in Phuket adjacent to a protected natural area, limiting new development and supporting rising property prices. The project is adjacent to the Sirinat ** National Park, providing a natural landscape, a green buffer and a sustainable attraction for the location for long-term living and rental. Within walking distance is the Marriott Hotel of the international chain, which creates a premium tourist flow and strengthens the status of the area. Nearby are Naiyang restaurants, shops and retail infrastructure, which are in demand among tourists and expats.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
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