2 beds
5 floor
91 sqm
Apartment with an area of 91 sq. m on the 5th floor with two bedrooms and separate bathrooms, ideal for a comfortable family stay. A spacious living room separates the bedrooms, providing privacy and sound insulation, which is especially convenient when living together or with children. A private balcony overlooking nature creates a cozy place to relax, and the ability to live with pets makes the property versatile and attractive to different buyers.
The property is offered with a furniture package, which allows you to immediately move in or rent out apartments, reducing additional costs. Installment plans are provided with a down payment of 35%, which facilitates the acquisition process and increases investment attractiveness. The thoughtful layout and convenient location just 380 meters from Nai Yang Beach make the accommodation convenient for both permanent residence and rental to tourists.
The project is designed with an emphasis on environmental friendliness: solar systems, rainwater harvesting and safe materials create sustainable and durable housing. High quality construction and environmentally friendly solutions support property value growth over time. This combination of functional planning, privacy, financial flexibility and natural concept creates a reliable and promising asset for living and investing.
Apartment purchase savings
$ 418 019
price from developer
$ 2 977
deposit
$ 143 329
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
+ $ 115 491
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 533 510 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 115 491
$ 418 019
Construction Start
$ 533 510
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 41 844
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 487 per month (≈ +$ 41 844 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 3 487
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 790 per month (≈ +$ 33 475 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 2 790
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
$ 418 019
10.2026
Foundation
$ 438 920
+ $ 20 901
03.2027
50%
$ 460 866
+ $ 42 847
11.2027
Facade
$ 483 909
+ $ 65 890
01.2028
Interior works
$ 508 104
+ $ 90 085
06.2028
Completed
$ 533 509
+ $ 115 490
Total return:
+ $ 1 15 491
* 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 $ 418 019, split into 5 payments through Q2 2028. The deposit is $ 2 977. The first installment is $ 143 329 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 980
1
09.2026
$ 143 330
2
02.2027
$ 67 930
3
07.2027
$ 67 930
4
12.2027
$ 67 930
5
06.2028
$ 67 930
* 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
