2 beds
5 floor
100.5 sqm
Apartment with an area of 100.5 sq. m located on the 5th floor and include 2 bedrooms and 2 bathrooms. The layout divides the bedrooms into different parts of the property, which provides an increased level of privacy when living together. The windows offer views of the courtyard, forming a calmer perception of the space. Both bedrooms have access to the balcony, which expands the functionality of the living areas. Natural materials are used in the decoration, and the system «smart home» allows you to manage the main functions of the home.
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
$ 503 957
price from developer
$ 3 000
deposit
$ 148 200
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
+ $ 139 234
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 643 191 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 139 234
$ 503 957
Construction Start
$ 643 191
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 61 483
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 124 per month (≈ +$ 61 483 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 5 124
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 099 per month (≈ +$ 49 186 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 4 099
Monthly income
10.2 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
$ 503 957
07.2026
1st floor
$ 529 155
+ $ 25 198
10.2026
50%
$ 555 613
+ $ 51 656
02.2027
Facade
$ 583 394
+ $ 79 437
07.2027
Interior works
$ 612 564
+ $ 108 607
09.2027
Completed
$ 643 192
+ $ 139 235
Total return:
+ $ 1 39 234
* 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 $ 503 957, split into 5 payments through Q3 2027. The deposit is $ 3 000. The first installment is $ 148 200 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
06.2026
$ 148 200
2
10.2026
$ 88 190
3
01.2027
$ 88 190
4
05.2027
$ 88 190
5
09.2027
$ 88 190
* 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
