1 beds
4 floor
38.7 sqm
The 1 bedroom, 1 bathroom apartment of 38.70 m² is located on the 4th floor and has a private balcony with sea views, increasing the liquidity and investment attractiveness of the property. The layout provides a bedroom fenced off from the main area, creating privacy and convenience while keeping the space open and functional. The location, just 380 meters from Nai Yang Beach, makes the apartments comfortable to stay and profitable for short-term or long-term rental, increasing the attractiveness of the purchase for the investor.
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
$ 179 458
price from developer
$ 3 048
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 49 581
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 229 039 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 49 581
$ 179 458
Construction Start
$ 229 039
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 27 278
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 273 per month (≈ +$ 27 278 per year). Yield ~15.2%, estimated payback period — 6.6 years.
15.2 %
Annual ROI (%)
+ $ 2 273
Monthly income
6.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 819 per month (≈ +$ 21 822 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 1 819
Monthly income
8.2 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
+ $ 8 973
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 3 048. By the time of the second payment (january 01), the property price will be $ 188 431. You exit the deal and assign your ownership rights, yielding a 294.4% profit of $ 8 973
$ 3 048
Deposit
$ 0
First Installment
294.4 %
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
$ 179 458
10.2026
Foundation
$ 188 431
+ $ 8 973
03.2027
50%
$ 197 853
+ $ 18 395
11.2027
Facade
$ 207 746
+ $ 28 288
01.2028
Interior works
$ 218 133
+ $ 38 675
06.2028
Completed
$ 229 040
+ $ 49 582
Total return:
+ $ 49 581
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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
