1 beds
3 floor
33.1 sqm
Furniture package as a gift
As part of the promotion, when purchasing an apartment, a furniture package is provided as a gift, which can significantly reduce additional costs for furnishing. Ready-made furniture simplifies preparing a property for rent and allows you to quickly start generating income without wasting time selecting and installing furniture.
Claim it now!
Until 30 April
The 33.15 m² apartment on the 3rd floor with 1 bedroom and 1 bathroom has an optimal layout: even with a compact area, a full separate bedroom is provided. A balcony overlooking the garden expands the functional area and increases the investment attractiveness of the property due to additional visual and private views.
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 infrastructure of the complex is available to the owner, thanks to which the property becomes more competitive in the rental market and attracts a wider audience of tenants.
The price includes a furniture package that allows you to reduce the cost of arrangement and prepare the apartments for accommodation or starting rentals with virtually no additional investments. Installment plans are available with a 25% down payment, reducing the burden on the investor's capital and providing greater financial flexibility for the purchase.
Apartment purchase savings
$ 180 490
price from developer
$ 3 113
deposit
$ 42 011
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
+ $ 28 450
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 208 940 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 28 450
$ 180 490
Construction Start
$ 208 940
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 23 464
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 955 per month (≈ +$ 23 464 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 1 955
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 564 per month (≈ +$ 18 771 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 1 564
Monthly income
9.6 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
$ 180 490
04.2026
Foundation
$ 189 514
+ $ 9 024
01.2027
Frame
$ 198 990
+ $ 18 500
12.2027
Completed
$ 208 940
+ $ 28 450
Total return:
+ $ 28 450
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 113
The total price is $ 180 490, split into 4 payments through Q4 2027. The deposit is $ 3 113. The first installment is $ 42 011 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 110
1
05.2026
$ 42 010
2
11.2026
$ 45 120
3
05.2027
$ 45 120
4
12.2027
$ 45 120
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
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
