2 beds
2 floor
62.9 sqm
The 62.93 m² Balcony apartment in Nai Yang is suitable for those who want more space and flexibility than in a one bedroom format. Two bedrooms are located on opposite sides of the kitchen-living room, so the private areas are well separated. There is access to the balcony from the living room. The apartment has two bathrooms, one of which has an additional entrance from the common area and is convenient for guests. The second bedroom can be used as an office, children's or guest — depending on the accommodation scenario. This format is suitable for a couple, a family with a child, or several adults who care about separate rooms and personal space. Cabinet furniture included in the price. You can buy this apartment in Nai Yang in installments and use it for your own accommodation, wintering or short and medium term rentals near Nai Yang Beach.
Apartment purchase savings
$ 370 299
price from developer
$ 3 017
deposit
$ 89 559
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 58 368
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 428 667 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 58 368
$ 370 299
Construction Start
$ 428 667
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 37 030
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 086 per month (≈ +$ 37 030 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 3 086
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 469 per month (≈ +$ 29 624 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 2 469
Monthly income
12.5 years
Payback period
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
$ 370 299
04.2026
Foundation
$ 388 814
+ $ 18 515
01.2027
Frame
$ 408 255
+ $ 37 956
12.2027
Completed
$ 428 668
+ $ 58 369
Total return:
+ $ 58 368
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 017
The total price is $ 370 299, split into 4 payments through Q4 2027. The deposit is $ 3 017. The first installment is $ 89 559 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 020
1
09.2026
$ 89 560
2
02.2027
$ 92 570
3
07.2027
$ 92 570
4
12.2027
$ 92 570
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Nai Yang — a tranquil coastal area in northwest Phuket, which is chosen for holidays, long stays and rentals by the sea. Main point of attraction — Nai Yang Beach, sandy beach with cafes and restaurants where it is convenient to spend the day, walk and have dinner off the coast. Nearby is Sirinat National Park — a protected natural area with green areas and walking routes, thanks to which the area maintains a calm resort atmosphere. Balcony is directly by the beach and next to the park.
For everyday shopping, there is a Tops — supermarket with groceries and essential goods, and a 7-Eleven — convenience store for quick shopping. Mingle Mall complements the area with cafes, shops and services, while Salute Beach Club is suitable for relaxing by the sea. International hotels including The Slate are nearby, and Phuket Airport is close to Nai Yang. You can buy real estate in Nai Yang both for your own residence and for rent: the beach, natural surroundings and developed infrastructure make the area convenient for tourists and those who come to Phuket for a long time.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora