2 beds
5 floor
91 sqm
Apartment 91 sq. m on the 5th floor with two bedrooms and separate bathrooms provide comfortable accommodation for families. Each bedroom has its own bathroom, which increases privacy and convenience for all family members. A private balcony with a view of nature adds value and makes the purchase attractive for long-term living. The thoughtful layout combines functionality and space, and the freehold and leasehold ownership formats provide flexibility when purchasing.
The furniture package is provided as a gift, which reduces additional investment and allows you to immediately move in or rent out apartments after receiving documents. Installment plans are available with a down payment of 35%, facilitating purchases and increasing potential returns for investors. The opportunity to live with pets expands the circle of buyers and increases investment attractiveness.
The project is inspired by nature and is known for its green building standards: solar systems, rainwater harvesting and low-harm materials make the home sustainable and durable. The use of high-quality and environmentally friendly materials increases the value of apartments and contributes to an increase in cost over time. Buying these apartments combines a family layout, premium views, a gift furniture package, financial flexibility and environmental value, creating a reliable and promising investment.
Apartment purchase savings
$ 432 352
price from developer
$ 3 079
deposit
$ 148 244
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
+ $ 119 452
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 551 804 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 119 452
$ 432 352
Construction Start
$ 551 804
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 56 206
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 684 per month (≈ +$ 56 206 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 4 684
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 747 per month (≈ +$ 44 965 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 3 747
Monthly income
9.6 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 21 618
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 151 323. By the time of the second payment (november 11), the property price will be $ 453 970. You exit the deal and assign your ownership rights, yielding a 14.3% profit of $ 21 618
$ 3 079
Deposit
$ 148 244
First Installment
14.3 %
Profit, %
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
$ 432 352
10.2026
Foundation
$ 453 970
+ $ 21 618
03.2027
50%
$ 476 668
+ $ 44 316
11.2027
Facade
$ 500 501
+ $ 68 149
01.2028
Interior works
$ 525 526
+ $ 93 174
06.2028
Completed
$ 551 802
+ $ 119 450
Total return:
+ $ 1 19 452
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 079
The total price is $ 432 352, split into 5 payments through Q2 2028. The deposit is $ 3 079. The first installment is $ 148 244 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 080
1
05.2026
$ 148 240
2
11.2026
$ 70 260
3
05.2027
$ 70 260
4
11.2027
$ 70 260
5
06.2028
$ 70 260
* 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 the beach and 5 minutes on foot to Sirinat National Park create attractive conditions for relaxation and rent, 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
