2 beds
4 floor
44.9 sqm
The 44.93 m² 1 Bedroom Plus apartment at Balcony in Nai Yang is suitable for those who no longer need the standard 1-bedroom layout and do not need the more expensive 2 Bedroom format. In addition to a separate bedroom, there is an additional room that can be used as an office, children's room, guest room or separate storage area. The apartments also have a bathroom and a balcony. This layout provides more functionality than the classic 1 Bedroom, while allowing you to get additional space without increasing the budget to the cost of a double apartment. The property is located in a pet-friendly building, so it is suitable for pet owners. The format is convenient for one person, couple or family with a child, as well as for recreation, wintering and rental in Phuket. Cabinet furniture included in the price. You can buy these apartments in Nai Yang in installments.
Apartment purchase savings
$ 249 726
price from developer
$ 3 057
deposit
$ 59 374
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
+ $ 39 363
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 289 089 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 39 363
$ 249 726
Construction Start
$ 289 089
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 24 973
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 081 per month (≈ +$ 24 973 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 2 081
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 665 per month (≈ +$ 19 978 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 665
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
$ 249 726
04.2026
Foundation
$ 262 212
+ $ 12 486
01.2027
Frame
$ 275 323
+ $ 25 597
12.2027
Completed
$ 289 089
+ $ 39 363
Total return:
+ $ 39 363
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 057
The total price is $ 249 726, split into 4 payments through Q4 2027. The deposit is $ 3 057. The first installment is $ 59 374 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 060
1
09.2026
$ 59 370
2
02.2027
$ 62 430
3
07.2027
$ 62 430
4
12.2027
$ 62 430
* 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
