3 beds
2 floor
163.5 sqm
Apartment with an area of 163.5 sq. m located on the 2nd floor and include 3 bedrooms and 3 bathrooms. The layout is organized in such a way that each bedroom has access to its own bathroom and access to the terrace, which increases the comfort of living and makes the space more functional. The windows offer views of the jungle and the pool, creating a more private and peaceful atmosphere. 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.
There is an installment plan with a down payment of 30%, which continues after construction is completed, 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
$ 701 734
price from developer
$ 3 000
deposit
$ 207 500
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
+ $ 71 928
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 773 662 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 71 928
$ 701 734
Construction Start
$ 773 662
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 70 173
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 848 per month (≈ +$ 70 173 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 5 848
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 678 per month (≈ +$ 56 139 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 4 678
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 701 734
08.2026
Interior works
$ 736 821
+ $ 35 087
09.2026
Completed
$ 773 662
+ $ 71 928
Total return:
+ $ 71 928
* 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 $ 701 734, split into 5 payments through Q4 2027. The deposit is $ 3 000. The first installment is $ 207 500 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
06.2026
$ 207 500
2
11.2026
$ 122 810
3
03.2027
$ 122 810
4
07.2027
$ 122 810
5
12.2027
$ 122 810
* 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 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
