Studio
2 floor
34 sqm
Studio 34 sq. m on the 2nd floor with its own balcony and panoramic windows provides direct views of the sea, which increases the liquidity and investment attractiveness of the property. The thoughtful layout makes the use of space as efficient as possible, and the proximity to the beach —only 380 meters — is beneficial for both personal living and rental. The freehold and leasehold ownership formats give the buyer flexibility when completing a transaction.
The built-in furniture package is included in the price, reducing additional costs and speeding up the purchase process, making the property ready for occupancy or rental. Installment plans are available with a down payment of 35%, making it easier to purchase and increasing potential returns. The ability to live with pets expands the target audience and increases the value of the property in the real estate market.
The project is inspired by nature and is known for its green building standard: solar systems, rainwater harvesting and low-harm materials make housing sustainable and durable. The use of high-quality materials and environmentally friendly technologies ensures an increase in the value of real estate over time. The purchase of this studio combines functional layout, premium views, ready-made furniture, financial flexibility and environmental value, creating an attractive and reliable investment.
Apartment purchase savings
$ 146 466
price from developer
$ 3 069
deposit
$ 48 192
down payment
5 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
+ $ 40 465
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 186 931 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 40 465
$ 146 466
Construction Start
$ 186 931
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 23 288
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 941 per month (≈ +$ 23 288 per year). Yield ~15.9%, estimated payback period — 6.3 years.
15.9 %
Annual ROI (%)
+ $ 1 941
Monthly income
6.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 553 per month (≈ +$ 18 630 per year). Yield ~12.7%, estimated payback period — 7.9 years.
12.7 %
Annual ROI (%)
+ $ 1 553
Monthly income
7.9 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 7 323
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 51 261. By the time of the second payment (november 11), the property price will be $ 153 789. You exit the deal and assign your ownership rights, yielding a 14.3% profit of $ 7 323
$ 3 069
Deposit
$ 48 192
First Installment
14.3 %
Profit, %
Price growth by completition in USD
Construction stages: 5
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
$ 146 466
10.2026
Foundation
$ 153 789
+ $ 7 323
03.2027
50%
$ 161 478
+ $ 15 012
11.2027
Facade
$ 169 552
+ $ 23 086
01.2028
Interior works
$ 178 030
+ $ 31 564
06.2028
Completed
$ 186 932
+ $ 40 466
Total return:
+ $ 40 465
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 069
The total price is $ 146 466, split into 5 payments through Q2 2028. The deposit is $ 3 069. The first installment is $ 48 192 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
05.2026
$ 48 190
2
11.2026
$ 23 800
3
05.2027
$ 23 800
4
11.2027
$ 23 800
5
06.2028
$ 23 800
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The location of the Nai Yang complex combines beach proximity and developed infrastructure. Just 380 meters from the beach and 5 minutes on foot to Sirinat National Park create attractive conditions for relaxation and rent, while shops, supermarkets, restaurants and cafes are just a 2–3 minute walk away, providing convenience to everyday life.
Phuket International Airport — 7 minutes by car, Mingle Mall and Nai Yang Village Market — 2–3 minutes, and Mai Khao Beach and UWC Thailand International School — 15 minutes drive. This location makes purchasing property in Nai Yang profitable for both long-term living and investment with potential for increased value.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
