1 beds
3 floor
33.1 sqm
The 1 bedroom apartment of 33.15 m² in Balcony in Nai Yang is suitable for one person or couple who are considering a property in Phuket for their own holiday and living by the sea. The layout includes a separate bedroom, kitchen-living room, balcony and bathroom with access directly from the bedroom, so the private part of the apartment is separated from the common area. Panoramic windows provide more natural light and visually expand the compact space. This format is suitable for those who want to buy an apartment in Nai Yang with a full bedroom, but without overpaying for extra space. The object is transferred with cabinet furniture, so the main built-in equipment is already provided. The Title Balcony's location next to Nai Yang Beach makes this layout convenient for both personal trips to Phuket and short-term rentals.
Apartment purchase savings
$ 182 595
price from developer
$ 3 000
deposit
$ 42 649
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
+ $ 28 782
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 211 377 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 28 782
$ 182 595
Construction Start
$ 211 377
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 18 260
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 522 per month (≈ +$ 18 260 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 1 522
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 217 per month (≈ +$ 14 608 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 217
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
$ 182 595
04.2026
Foundation
$ 191 725
+ $ 9 130
01.2027
Frame
$ 201 311
+ $ 18 716
12.2027
Completed
$ 211 377
+ $ 28 782
Total return:
+ $ 28 782
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 000
The total price is $ 182 595, split into 4 payments through Q4 2027. The deposit is $ 3 000. The first installment is $ 42 649 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
09.2026
$ 42 650
2
02.2027
$ 45 650
3
07.2027
$ 45 650
4
12.2027
$ 45 650
* 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
