2 beds
2 floor
44.9 sqm
Bedroom Plus apartment with an area of 44.93 m² on the 2nd floor with 1 bedroom, an additional room, 1 bathroom and a combined kitchen-living room — flexible format with two separate rooms, in demand in the rental market. The additional room can be used as a remote work office, nursery, guest bedroom or dressing room, so the apartment is suitable for both a couple and a small family or digital nomads. This format often outperforms studios and classic one-room apartments due to its greater functionality, while remaining more compact and liquid than full-fledged two-room apartments.
Panoramic windows and a balcony overlooking the pool enhance the attraction of the property and take it to a higher rental segment. The location, 1 minute on foot from the beach, creates a stable tourist flow, and accommodation in the Pet Friendly building expands the target audience through tenants with pets. The owner also has access to the infrastructure of the complex, making the apartments more competitive in the rental market.
The price includes a furniture package that reduces additional investments and allows you to prepare apartments for accommodation or starting rentals at virtually no additional costs. Installment plans are available with a 25% down payment, reducing the initial financial burden and allowing greater flexibility in purchasing.
Apartment purchase savings
$ 224 646
price from developer
$ 2 982
deposit
$ 53 178
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
+ $ 35 410
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 260 056 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 35 410
$ 224 646
Construction Start
$ 260 056
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 30 777
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 565 per month (≈ +$ 30 777 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 2 565
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 052 per month (≈ +$ 24 621 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 2 052
Monthly income
9.1 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
$ 224 646
04.2026
Foundation
$ 235 878
+ $ 11 232
01.2027
Frame
$ 247 672
+ $ 23 026
12.2027
Completed
$ 260 056
+ $ 35 410
Total return:
+ $ 35 410
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 2 982
The total price is $ 224 646, split into 4 payments through Q4 2027. The deposit is $ 2 982. The first installment is $ 53 178 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 980
1
08.2026
$ 53 180
2
01.2027
$ 56 160
3
06.2027
$ 56 160
4
12.2027
$ 56 160
* 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
