2 beds
2 floor
62.9 sqm
Furniture package as a gift. Additional discount for full payment.
Claim it now!
Until 31 March
Apartment 62.93 m² on the second floor with 2 bedrooms and 2 bathrooms — the layout with bedrooms spaced on different sides increases the privacy of living. This format is in demand both among families and among tenants traveling as a group, which directly affects the load and rental rate. Panoramic windows and a balcony overlooking the pool enhance the attractiveness of the property and allow you to maintain a higher price compared to units without views.
A location 1 minute from the beach creates stable demand and reduces the risk of downtime during the high season. The owner has access to the entire infrastructure of the complex, which increases the competitiveness of the property and expands the target audience of tenants.
Built-in cabinet furniture is included in the unit — this reduces initial investment and speeds up the launch of rentals after obtaining rights; upholstered furniture can be purchased additionally depending on the operating strategy. Installment plans are available with a 25% down payment, which reduces the burden on the investor's capital and increases financial flexibility when entering the project.
$ 370 737
price from developer
5% • $ 18 537
Tinora discount
$ 352 200
amount due
$ 3 171
deposit
$ 84 878
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
+ $ 58 437
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 429 174 (see the price growth chart), which will provide you with a 21.86% profit amounting to about $ 58 437
$ 352 200
Construction Start
$ 429 174
Construction Completion
21.86 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 46 490
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 874 per month (≈ +$ 46 490 per year). Yield ~13.2%, estimated payback period — 7.6 years.
13.2 %
Annual ROI (%)
+ $ 3 874
Monthly income
7.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 099 per month (≈ +$ 37 192 per year). Yield ~10.6%, estimated payback period — 9.5 years.
10.6 %
Annual ROI (%)
+ $ 3 099
Monthly income
9.5 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
$ 370 737
04.2026
Foundation
$ 389 274
+ $ 18 537
01.2027
Frame
$ 408 738
+ $ 38 001
12.2027
Completed
$ 429 175
+ $ 58 438
Total return:
+ $ 58 437
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 352 200, split into 4 payments through Q4 2027. The deposit is $ 3 171. The first installment is $ 84 878 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 170
1
04.2026
$ 84 880
2
10.2026
$ 88 050
3
05.2027
$ 88 050
4
11.2027
$ 88 050
* 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