2 beds
4 floor
44.9 sqm
The 1 Bedroom Plus apartment of 44.93 m² in Balcony in Nai Yang includes a main bedroom and an additional private room which can be used as a nursery, office or guest room. Compared to a full-fledged 2-bedroom apartment, this option provides a second isolated room with a more compact area and a lower purchase price. The kitchen-living room has access to the balcony, and the bathroom is provided with double access from the bedroom and common area. Case furniture is included in the price, the rest of the furniture package can be purchased from the developer separately. The complex has pet-friendly buildings for pets. Infrastructure includes swimming and recreation pools, jacuzzi, fitness, sauna, steam room, coworking space, yoga areas, children's spaces and parking. Nai Yang Beach is within walking distance of the complex, which is especially convenient for personal recreation and resort scenarios. For an investor, the apartment is suitable for short-term rental for tourists and medium-term rental for those who come to Phuket for several months. You can buy an apartment in Phuket in installment plans.
Apartment purchase savings
$ 248 261
price from developer
$ 3 039
deposit
$ 59 026
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
+ $ 39 133
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 287 394 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 39 133
$ 248 261
Construction Start
$ 287 394
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 24 826
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 069 per month (≈ +$ 24 826 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 2 069
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 655 per month (≈ +$ 19 861 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 655
Monthly income
12.5 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
$ 248 261
04.2026
Foundation
$ 260 674
+ $ 12 413
01.2027
Frame
$ 273 708
+ $ 25 447
12.2027
Completed
$ 287 393
+ $ 39 132
Total return:
+ $ 39 133
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 039
The total price is $ 248 261, split into 4 payments through Q4 2027. The deposit is $ 3 039. The first installment is $ 59 026 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
10.2026
$ 59 030
2
02.2027
$ 62 070
3
07.2027
$ 62 070
4
12.2027
$ 62 070
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Nai Yang — a tranquil resort area in northwestern Phuket, where the sea, natural areas and local services are gathered side by side. Balcony is located by Nai Yang Beach, about 2 minutes walk to the shore. It is a wide sandy line with cafes and restaurants, suitable for swimming and time by the water. It's about 9 minutes' walk to Sirinat National Park. The national park preserves the natural part of the coast and offers routes among the greenery. For everyday shopping, Tops and 7-Eleven are nearby, and Mingle Mall Nai Yang is about a 5-minute drive away. This is a small shopping complex with cafes, shops and services. Nai Thon Beach is about 10 minutes by car, with a more intimate bay and a calm atmosphere. Layan Beach is located approximately 25 minutes away and provides another option for traveling along the West Coast. The Slate — five star resort with SPA and restaurants, about 12 minutes away. Phuket International Airport is about 10 minutes' drive away. Nai Yang's infrastructure allows for a combination of beach, nature, restaurants and trips to neighboring areas and beaches in northwestern Phuket.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
