1 beds
3 floor
82.5 sqm
Apartment with an area of 82.5 m² — a profitable format for investment and personal recreation, combining a spacious layout with a private bedroom, living room and kitchen areas. Finishing «turnkey» with premium furniture and appliances reduces starting investment and allows delivery to begin immediately after completion of construction.
Form of ownership — leasehold, optimal for foreign investors. The complex cooperates with the international operator Marriott, which guarantees a high standard of service and increases rental profitability. Thanks to its location just 750 meters from Nai Harn Beach and a professional management company, the apartments are in demand among tourists, families with children and digital nomads looking for housing with developed infrastructure.
The complex will be commissioned in the near future, which allows you to quickly reach income. Buyers are provided with installment plans for several months — this makes it possible to flexibly distribute the budget and enter the project on favorable terms with the potential for increased value and stable capitalization.
Apartment purchase savings
$ 301 122
price from developer
$ 14 339
deposit
$ 75 961
down payment
3 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
+ $ 15 056
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 316 178 (see the price growth chart), which will provide you with a 5% profit amounting to about $ 15 056
$ 301 122
Construction Start
$ 316 178
Construction Completion
5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 36 135
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 011 per month (≈ +$ 36 135 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 3 011
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 409 per month (≈ +$ 28 908 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 2 409
Monthly income
10.4 years
Payback period
Price growth by completition in USD
Construction stages: 1
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
$ 301 122
05.2026
Completed
$ 316 178
+ $ 15 056
Total return:
+ $ 15 056
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 14 339
The total price is $ 301 122, split into 3 payments through Q3 2026. The deposit is $ 14 339. The first installment is $ 75 961 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 14 340
1
05.2026
$ 75 960
2
07.2026
$ 105 410
3
09.2026
$ 105 410
* 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 the southern part of Phuket, just 700 meters from Nai Harn Beach — one of the best in Asia. Three minutes away there is a lake with a walking area, and nearby — cafes, restaurants and shops. 10 minutes — schools, kindergartens and a park, making the area convenient for living and renting. Nearby — Yanui Beach, Windmill Viewpoint and Promthep Point. The area is distinguished by a green environment and a calm atmosphere with developed infrastructure.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
