1 beds
3 floor
44.9 sqm
The 1 bedroom, 1 bathroom apartment of 44.90 m² is located on the 3rd floor and has a private balcony overlooking the sea, which increases the liquidity and investment attractiveness of the property. The layout provides a separate bedroom, creating additional privacy and convenience. The location just 380 meters from Nai Yang Beach makes the apartments comfortable to stay and profitable for short-term or long-term rental, making the purchase especially attractive to investors.
The furniture package is provided as a gift, which allows the buyer to immediately prepare the apartment for rent or accommodation without additional costs and saves time on arrangement. The project is at the presale stage, thanks to which you can buy real estate at a favorable price, and installment plans with a down payment of 35% make the purchase comfortable and flexible.
The project is inspired by nature and implemented with an emphasis on sustainability: solar panels, rainwater harvesting systems and safe materials ensure sustainability and comfort. The architecture and interior are designed by a world-class design agency, creating a modern and aesthetic space. This combination of high-quality construction, thoughtful design and environmentally friendly technologies supports the growth of the apartment's value and makes it a reliable and promising asset for purchase and investment.
Apartment purchase savings
$ 194 795
price from developer
$ 2 977
deposit
$ 65 201
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
+ $ 53 818
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 248 613 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 53 818
$ 194 795
Construction Start
$ 248 613
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 19 499
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 625 per month (≈ +$ 19 499 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 1 625
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 300 per month (≈ +$ 15 599 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 300
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 5
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
$ 194 795
10.2026
Foundation
$ 204 535
+ $ 9 740
03.2027
50%
$ 214 762
+ $ 19 967
11.2027
Facade
$ 225 500
+ $ 30 705
01.2028
Interior works
$ 236 775
+ $ 41 980
06.2028
Completed
$ 248 614
+ $ 53 819
Total return:
+ $ 53 818
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 977
The total price is $ 194 795, split into 5 payments through Q2 2028. The deposit is $ 2 977. The first installment is $ 65 201 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 980
1
09.2026
$ 65 200
2
02.2027
$ 31 650
3
07.2027
$ 31 650
4
12.2027
$ 31 650
5
06.2028
$ 31 650
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The location of the Nai Yang complex combines beach proximity and developed infrastructure. Just 380 meters from Nai Yang Beach and 5 minutes walk to Sirinat National Park create attractive conditions for relaxation and rental, while shops, supermarkets, restaurants and cafes are just a 2–3 minute walk away, providing convenience to everyday life.
Phuket International Airport — 7 minutes by car, Mingle Mall and Nai Yang Village Market — 2–3 minutes, and Mai Khao Beach and UWC Thailand International School — 15 minutes drive. This location makes purchasing property in Nai Yang profitable for both long-term living and investment with potential for increased value.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
