Studio
5 floor
36.6 sqm
Apartment with an area of 36.6 m² — this is a compact and liquid format that is profitable to buy both for investment and for personal recreation. The studio with combined space allows for efficient use of every meter, and the location on the 5th floor overlooking the forest creates a feeling of privacy and comfort — an important advantage for tenants. Turnkey finishes with premium furniture and appliances reduce additional investment and allow delivery to begin immediately after construction is completed.
The leasehold format remains the optimal solution for foreign investors, simplifying the purchase and ownership process. Cooperation with the international operator Marriott provides a high standard of service, which directly affects load and profitability. The location, just 750 meters from Nai Harn Beach, and a professional management company create stable demand from tourists, digital nomads and those looking for comfortable accommodation 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 cost and stable capitalization.
$ 189 974
price from developer
$ 9 499
deposit
$ 47 501
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 9 498
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 199 472 (see the price growth chart), which will provide you with a 5% profit amounting to about $ 9 498
$ 189 974
Construction Start
$ 199 472
Construction Completion
5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 27 166
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 264 per month (≈ +$ 27 166 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 2 264
Monthly income
7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 811 per month (≈ +$ 21 733 per year). Yield ~11.4%, estimated payback period — 8.7 years.
11.4 %
Annual ROI (%)
+ $ 1 811
Monthly income
8.7 years
Payback period
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
$ 189 974
05.2026
Completed
$ 199 473
+ $ 9 499
Total return:
+ $ 9 498
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 189 974, split into 3 payments through Q3 2026. The deposit is $ 9 499. The first installment is $ 47 501 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 500
1
04.2026
$ 47 500
2
06.2026
$ 66 490
3
09.2026
$ 66 490
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726