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
$ 421 773
price from developer
$ 3 004
deposit
$ 144 617
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
+ $ 116 528
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 538 301 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 116 528
$ 421 773
Construction Start
$ 538 301
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 54 830
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 569 per month (≈ +$ 54 830 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 4 569
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 655 per month (≈ +$ 43 864 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 3 655
Monthly income
9.6 years
Payback period
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
$ 421 773
10.2026
Foundation
$ 442 862
+ $ 21 089
03.2027
50%
$ 465 005
+ $ 43 232
11.2027
Facade
$ 488 255
+ $ 66 482
01.2028
Interior works
$ 512 668
+ $ 90 895
06.2028
Completed
$ 538 301
+ $ 116 528
Total return:
+ $ 1 16 528
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 004
The total price is $ 421 773, split into 5 payments through Q2 2028. The deposit is $ 3 004. The first installment is $ 144 617 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
08.2026
$ 144 620
2
01.2027
$ 68 540
3
07.2027
$ 68 540
4
12.2027
$ 68 540
5
06.2028
$ 68 540
* 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
