1 beds
3 floor
82.5 sqm
Apartment with an area of 82.5 sq. m located on the 3rd floor and include 1 bedroom and 1 bathroom. The layout provides a combined kitchen and living room space, making the living area more open and convenient for everyday use. There is access from the living room and bedroom to the balcony, which offers views of the courtyard and pool. The finishing uses high-quality materials, and the system «smart home» allows you to manage the main functions of housing and increases the convenience of living.
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
$ 316 178
price from developer
$ 3 000
deposit
$ 91 900
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
+ $ 32 408
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 348 586 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 32 408
$ 316 178
Construction Start
$ 348 586
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 37 941
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 162 per month (≈ +$ 37 941 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 3 162
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 529 per month (≈ +$ 30 353 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 2 529
Monthly income
10.4 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
$ 316 178
08.2026
Interior works
$ 331 987
+ $ 15 809
09.2026
Completed
$ 348 586
+ $ 32 408
Total return:
+ $ 32 408
* 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 $ 316 178, split into 5 payments through Q4 2027. The deposit is $ 3 000. The first installment is $ 91 900 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
06.2026
$ 91 900
2
11.2026
$ 55 320
3
03.2027
$ 55 320
4
07.2027
$ 55 320
5
12.2027
$ 55 320
* 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
