Studio
2 floor
43.3 sqm
Studio with an area of 43.30 sq. m is located on the 2nd floor and includes a balcony, which increases the functional area and creates additional space with natural light. The windows offer views of the city. The layout is complemented by a system «smart home» that allows you to manage the main functions of the home, and the use of natural materials reduces the need for additional investments in interior decoration and renovation.
The project was implemented as a «city as a whole» with developed internal infrastructure, which reduces dependence on the external urban environment and increases the autonomy of living. Within a 10-minute drive are the three beaches of Nai Harn, Rawai and Yanui, expanding access to coastal infrastructure and enhancing the location's functionality for living and relaxing. The environmentally friendly format of the complex includes solar panels and a water filtration system, thereby reducing operating costs and increasing the long-term sustainability of the facility.
Furniture and equipment are fully included in the price, which eliminates additional costs for arrangement and speeds up the readiness of the facility for use or delivery. Provision is made for instalments with a 30% down payment, which reduces the financial burden at the acquisition stage. The property will be of interest to investors who want to receive passive income from renting, or people who are planning personal accommodation and considering a purchase.
Apartment purchase savings
$ 225 093
price from developer
$ 3 000
deposit
$ 64 500
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
+ $ 62 188
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 287 281 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 62 188
$ 225 093
Construction Start
$ 287 281
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 30 838
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 570 per month (≈ +$ 30 838 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 2 570
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 056 per month (≈ +$ 24 670 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 2 056
Monthly income
9.1 years
Payback period
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
$ 225 093
07.2026
1st floor
$ 236 348
+ $ 11 255
10.2026
50%
$ 248 165
+ $ 23 072
02.2027
Facade
$ 260 573
+ $ 35 480
07.2027
Interior works
$ 273 602
+ $ 48 509
09.2027
Completed
$ 287 282
+ $ 62 189
Total return:
+ $ 62 188
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 000
The total price is $ 225 093, split into 5 payments through Q3 2027. The deposit is $ 3 000. The first installment is $ 64 500 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
06.2026
$ 64 500
2
10.2026
$ 39 400
3
01.2027
$ 39 400
4
05.2027
$ 39 400
5
09.2027
$ 39 400
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Sunny Moon is located in a convenient location with quick access to the main beaches and attractions. To Nai Harn Beach — 4 minutes drive, to Yanui Beach — 10 minutes drive, to Rawai Beach — 6 minutes drive, to Promthep Cape — 8 minutes drive. Also within a short drive are Windmill Viewpoint — 8 minutes drive, Black Rock Viewpoint — 15 minutes drive and Big Buddha Phuket — 23 minutes drive.
Surrounded by the complex are the restaurants Avo Kitchen and Wine, Chez Nous, Veranda and Chekhov — all within a few minutes' drive.
For family infrastructure, everything is also close: Bambini Kindergarten — 8 minutes drive, KinderVille Kindergarten & Nursery — 9 minutes drive, Montessori International Kindergarten Tree — 11 minutes drive and Lyfe Medical Wellness — 9 minutes drive.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
