2 beds
4 floor
62.9 sqm
2 bedroom apartment with an area of 62.9 m² in Balcony in Nai Yang is designed for a family with a child, a couple or two adults who plan to vacation or spend several months in Phuket. The bedrooms are located nearby. One of them has its own bathroom, the second is provided separately and is accessible from the common part of the apartment. The kitchen is combined with the living room, from here there is access to a corner balcony with additional space for outdoor recreation. Case furniture is included in the price, the rest of the furniture package can be purchased from the developer separately. The infrastructure of the complex includes swimming and recreation pools, a therapeutic pool, a jacuzzi, fitness, a sauna, a steam room, a coworking space, yoga areas and children's spaces. Private buildings are pet-friendly and provide parking. The beach is within walking distance. For the investor, this property in Phuket is suitable for short- and medium-term rentals** for families, couples and professionals coming to the island for a limited period. You can buy an apartment in Nai Yang in installment plans**.
Apartment purchase savings
$ 373 305
price from developer
$ 3 042
deposit
$ 90 282
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
+ $ 58 842
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 432 147 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 58 842
$ 373 305
Construction Start
$ 432 147
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 37 330
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 111 per month (≈ +$ 37 330 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 3 111
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 489 per month (≈ +$ 29 864 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 2 489
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
$ 373 305
04.2026
Foundation
$ 391 970
+ $ 18 665
01.2027
Frame
$ 411 568
+ $ 38 263
12.2027
Completed
$ 432 146
+ $ 58 841
Total return:
+ $ 58 842
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 042
The total price is $ 373 305, split into 4 payments through Q4 2027. The deposit is $ 3 042. The first installment is $ 90 282 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
10.2026
$ 90 280
2
02.2027
$ 93 330
3
07.2027
$ 93 330
4
12.2027
$ 93 330
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Nai Yang — a tranquil resort area in northwestern Phuket, where the sea, natural areas and local services are gathered side by side. Balcony is located by Nai Yang Beach, about 2 minutes walk to the shore. It is a wide sandy line with cafes and restaurants, suitable for swimming and time by the water. It's about 9 minutes' walk to Sirinat National Park. The national park preserves the natural part of the coast and offers routes among the greenery. For everyday shopping, Tops and 7-Eleven are nearby, and Mingle Mall Nai Yang is about a 5-minute drive away. This is a small shopping complex with cafes, shops and services. Nai Thon Beach is about 10 minutes by car, with a more intimate bay and a calm atmosphere. Layan Beach is located approximately 25 minutes away and provides another option for traveling along the West Coast. The Slate — five star resort with SPA and restaurants, about 12 minutes away. Phuket International Airport is about 10 minutes' drive away. Nai Yang's infrastructure allows for a combination of beach, nature, restaurants and trips to neighboring areas and beaches in northwestern Phuket.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
