2 beds
2 floor
62.9 sqm
The apartment of 62.93 m² on the second floor with 2 bedrooms and 2 bathrooms has a thoughtful layout: the bedrooms are located on different sides, which increases the privacy of the stay. This format is in demand among both families and tenants traveling as a group, and directly affects the load and rental rate. Panoramic windows and a balcony overlooking the pool enhance the attractiveness of the property and allow you to maintain a higher price compared to apartments without views.
A location 1 minute from the beach creates stable demand and reduces the risk of downtime during the high season. The infrastructure of the complex is available to the owner, thanks to which the property becomes more competitive in the rental market and attracts a wider audience of tenants.
The price includes a furniture package that reduces the initial investment and allows you to prepare apartments for accommodation or launch rentals at virtually no additional cost. Installment plans are available with a 25% down payment, reducing the burden on the investor's capital and providing greater financial flexibility when entering the project.
Apartment purchase savings
$ 351 207
price from developer
$ 3 004
deposit
$ 84 799
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 55 359
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 406 566 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 55 359
$ 351 207
Construction Start
$ 406 566
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 46 359
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 863 per month (≈ +$ 46 359 per year). Yield ~13.2%, estimated payback period — 7.6 years.
13.2 %
Annual ROI (%)
+ $ 3 863
Monthly income
7.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 091 per month (≈ +$ 37 087 per year). Yield ~10.6%, estimated payback period — 9.5 years.
10.6 %
Annual ROI (%)
+ $ 3 091
Monthly income
9.5 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 351 207
04.2026
Foundation
$ 368 767
+ $ 17 560
01.2027
Frame
$ 387 205
+ $ 35 998
12.2027
Completed
$ 406 565
+ $ 55 358
Total return:
+ $ 55 359
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 004
The total price is $ 351 207, split into 4 payments through Q4 2027. The deposit is $ 3 004. The first installment is $ 84 799 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
08.2026
$ 84 800
2
01.2027
$ 87 800
3
06.2027
$ 87 800
4
12.2027
$ 87 800
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
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
