2 beds
7 floor
113.6 sqm
The apartment has an area of 113.6 m² with two bedrooms on opposite sides of the living room is ideal for families or long-term rentals. Two bathrooms provide comfort when living together, and a thoughtful layout and finishing «turnkey» with furniture and premium equipment allows you to immediately start operating without additional costs.
Form of ownership — leasehold available to foreign investors. The complex cooperates with the international operator Marriott, which provides a high level of service and increases rental profitability. With its location just 750 meters from Nai Harn Beach and professional management, the apartments are in demand among tourists, families and digital nomads.
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.
Apartment purchase savings
$ 442 512
price from developer
$ 21 072
deposit
$ 111 728
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
+ $ 22 126
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 464 638 (see the price growth chart), which will provide you with a 5% profit amounting to about $ 22 126
$ 442 512
Construction Start
$ 464 638
Construction Completion
5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 57 527
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 794 per month (≈ +$ 57 527 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 4 794
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 835 per month (≈ +$ 46 021 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 3 835
Monthly income
9.6 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
$ 442 512
05.2026
Completed
$ 464 638
+ $ 22 126
Total return:
+ $ 22 126
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 21 072
The total price is $ 442 512, split into 3 payments through Q3 2026. The deposit is $ 21 072. The first installment is $ 111 728 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 21 070
1
05.2026
$ 111 730
2
07.2026
$ 154 860
3
09.2026
$ 154 860
* 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
