2 beds
5 floor
91 sqm
Apartment with an area of 91 sq. m on the 5th floor with two bedrooms and separate bathrooms, ideal for a comfortable family stay. A spacious living room separates the bedrooms, providing privacy and sound insulation, which is especially convenient when living together or with children. A private balcony overlooking nature creates a cozy place to relax, and the ability to live with pets makes the property versatile and attractive to different buyers.
The property is offered with a furniture package, which allows you to immediately move in or rent out apartments, reducing additional costs. Installment plans are provided with a down payment of 35%, which facilitates the acquisition process and increases investment attractiveness. The thoughtful layout and convenient location just 380 meters from Nai Yang Beach make the accommodation convenient for both permanent residence and rental to tourists.
The project is designed with an emphasis on environmental friendliness: solar systems, rainwater harvesting and safe materials create sustainable and durable housing. High quality construction and environmentally friendly solutions support property value growth over time. This combination of functional planning, privacy, financial flexibility and natural concept creates a reliable and promising asset for living and investing.
Apartment purchase savings
$ 433 233
price from developer
$ 3 086
deposit
$ 148 546
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
+ $ 119 694
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 552 927 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 119 694
$ 433 233
Construction Start
$ 552 927
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 56 320
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 693 per month (≈ +$ 56 320 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 4 693
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 755 per month (≈ +$ 45 056 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 3 755
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
+ $ 21 662
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 151 632. By the time of the second payment (december 12), the property price will be $ 454 895. You exit the deal and assign your ownership rights, yielding a 14.3% profit of $ 21 662
$ 3 086
Deposit
$ 148 546
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
$ 433 233
10.2026
Foundation
$ 454 895
+ $ 21 662
03.2027
50%
$ 477 640
+ $ 44 407
11.2027
Facade
$ 501 522
+ $ 68 289
01.2028
Interior works
$ 526 598
+ $ 93 365
06.2028
Completed
$ 552 928
+ $ 119 695
Total return:
+ $ 1 19 694
* 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 $ 433 233, split into 5 payments through Q2 2028. The deposit is $ 3 086. The first installment is $ 148 546 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 090
1
06.2026
$ 148 550
2
12.2026
$ 70 400
3
06.2027
$ 70 400
4
12.2027
$ 70 400
5
05.2028
$ 70 400
* 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
