1 beds
2 floor
44.9 sqm
Furniture package as a gift
As part of the promotion, when purchasing an apartment, a furniture package is provided as a gift, which can significantly reduce additional costs for furnishing. Ready-made furniture simplifies preparing a property for rent and allows you to quickly start generating income without wasting time selecting and installing furniture.
Claim it now!
Until 31 March
Apartment Bedroom Plus 44.93 m² on the 2nd floor with 1 bedroom, additional room, 1 bathroom and combined kitchen-living room —this is a flexible format with two separate rooms, which is in demand in the rental market. The additional room can be used as a remote work office, nursery, guest bedroom or dressing room, so the apartment is suitable for both a couple and a small family or digital nomads. This format often outperforms studios and classic one-room apartments due to its greater functionality, while remaining more compact and liquid than full-fledged two-room apartments.
Panoramic windows and a balcony overlooking the pool enhance the attraction of the property and take it to a higher rental segment. The location, 1 minute on foot from the beach, creates a stable tourist flow, and accommodation in the Pet Friendly building expands the target audience at the expense of tenants with pets. The owner also has access to the entire infrastructure of the complex, which increases the competitiveness of the apartments.
Initially, the price includes built-in cabinet furniture, which reduces additional investments and simplifies arrangement. As part of the current promotion, an additional furniture package is provided, which allows you to prepare apartments for accommodation or starting a rental at virtually no additional costs. Installment plans are available with a down payment of 25%, which reduces the initial financial burden and makes the purchase more flexible for the investor.
$ 232 690
price from developer
$ 3 088
deposit
$ 55 083
down payment
4 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
+ $ 36 678
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 269 368 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 36 678
$ 232 690
Construction Start
$ 269 368
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 30 250
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 521 per month (≈ +$ 30 250 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 2 521
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 017 per month (≈ +$ 24 200 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 2 017
Monthly income
9.6 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
$ 232 690
04.2026
Foundation
$ 244 324
+ $ 11 634
01.2027
Frame
$ 256 540
+ $ 23 850
12.2027
Completed
$ 269 367
+ $ 36 677
Total return:
+ $ 36 678
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 232 690, split into 4 payments through Q4 2027. The deposit is $ 3 088. The first installment is $ 55 083 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 090
1
04.2026
$ 55 080
2
10.2026
$ 58 170
3
05.2027
$ 58 170
4
12.2027
$ 58 170
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Balcony is located in close proximity to Naiyang Beach, one of the few beaches in Phuket adjacent to a protected natural area, limiting new development and supporting rising property prices. The project is adjacent to the Sirinat ** National Park, providing a natural landscape, a green buffer and a sustainable attraction for the location for long-term living and rental. Within walking distance is the Marriott Hotel of the international chain, which creates a premium tourist flow and strengthens the status of the area. Nearby are Naiyang restaurants, shops and retail infrastructure, which are in demand among tourists and expats.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» 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