1 beds
3 floor
44.9 sqm
The 1 bedroom, 1 bathroom apartment of 44.90 m² is located on the 3rd floor and has a private balcony overlooking the sea, which increases the liquidity and investment attractiveness of the property. The layout provides a separate bedroom, creating additional privacy and convenience. The location just 380 meters from Nai Yang Beach makes the apartments comfortable to stay and profitable for short-term or long-term rental, making the purchase especially attractive to investors.
The furniture package is provided as a gift, which allows the buyer to immediately prepare the apartment for rent or accommodation without additional costs and saves time on arrangement. The project is at the presale stage, thanks to which you can buy real estate at a favorable price, and installment plans with a down payment of 35% make the purchase comfortable and flexible.
The project is inspired by nature and implemented with an emphasis on sustainability: solar panels, rainwater harvesting systems and safe materials ensure sustainability and comfort. The architecture and interior are designed by a world-class design agency, creating a modern and aesthetic space. This combination of high-quality construction, thoughtful design and environmentally friendly technologies supports the growth of the apartment's value and makes it a reliable and promising asset for purchase and investment.
Apartment purchase savings
$ 201 884
price from developer
$ 3 086
deposit
$ 67 574
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
+ $ 55 777
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 257 661 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 55 777
$ 201 884
Construction Start
$ 257 661
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 28 869
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 406 per month (≈ +$ 28 869 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 2 406
Monthly income
7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 925 per month (≈ +$ 23 096 per year). Yield ~11.4%, estimated payback period — 8.7 years.
11.4 %
Annual ROI (%)
+ $ 1 925
Monthly income
8.7 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
+ $ 10 095
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 70 660. By the time of the second payment (december 12), the property price will be $ 211 979. You exit the deal and assign your ownership rights, yielding a 14.3% profit of $ 10 095
$ 3 086
Deposit
$ 67 574
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
$ 201 884
10.2026
Foundation
$ 211 978
+ $ 10 094
03.2027
50%
$ 222 577
+ $ 20 693
11.2027
Facade
$ 233 706
+ $ 31 822
01.2028
Interior works
$ 245 391
+ $ 43 507
06.2028
Completed
$ 257 661
+ $ 55 777
Total return:
+ $ 55 777
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 086
The total price is $ 201 884, split into 5 payments through Q2 2028. The deposit is $ 3 086. The first installment is $ 67 574 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 090
1
06.2026
$ 67 570
2
12.2026
$ 32 810
3
06.2027
$ 32 810
4
12.2027
$ 32 810
5
05.2028
$ 32 810
* 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
