1 beds
3 floor
33.1 sqm
Furniture package as a gift. Additional discount for full payment.
Claim it now!
Until 31 March
The apartment of 33.15 m² on the 3rd floor with 1 bedroom and 1 bathroom has an optimal layout, in which even a compact area allows you to allocate a separate bedroom. A balcony overlooking the garden expands the functional space and increases the investment attractiveness of the property due to additional visual and private space.
Being located just 1 minute walk from the beach creates a steady flow of tourists 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 in the rental market and expands the target audience of tenants.
Cabinet furniture is included in the price, which reduces additional investments and speeds up the launch of rentals for the ambassador to obtain rights; upholstered furniture is purchased separately, allowing the owner to adapt the interior to the operating strategy. 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.
$ 183 406
price from developer
$ 3 164
deposit
$ 42 689
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
+ $ 28 909
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 212 315 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 28 909
$ 183 406
Construction Start
$ 212 315
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 23 843
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 987 per month (≈ +$ 23 843 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 1 987
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 590 per month (≈ +$ 19 074 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 1 590
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
$ 183 406
04.2026
Foundation
$ 192 576
+ $ 9 170
01.2027
Frame
$ 202 205
+ $ 18 799
12.2027
Completed
$ 212 315
+ $ 28 909
Total return:
+ $ 28 909
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 183 406, split into 4 payments through Q4 2027. The deposit is $ 3 164. The first installment is $ 42 689 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 160
1
04.2026
$ 42 690
2
10.2026
$ 45 850
3
05.2027
$ 45 850
4
11.2027
$ 45 850
* 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