One bedroom apartment of 31 m² — this is an affordable entrance to the Phuket real estate market. Located just 500 meters from Naiyang Beach and 5 minutes from the international airport, it ensures a stable tourist flow. This format is in demand among couples, travelers and digital-nomads, which guarantees high occupancy for short-term rentals.
The property is transferred with finishing and built-in furniture, which reduces starting investments and allows you to quickly bring apartments to the rental market. And the ability to purchase an additional package of upholstered furniture allows you to adapt the room to your needs.
The compact layout format has maximum profitability per square meter and high liquidity: apartments are easy to rent out and profitable to resell with increasing cost by the time construction is completed. For an investor, this is — a low entry threshold, quick payback and a reliable asset with capital growth potential.
APARTMENT PURCHASE SAVINGS
$ 111 882
price from developer
$ 3 140
deposit
$ 27 971
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
+ $ 30 587
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 142 469 (see the price growth chart), which will provide you with a 78.5% profit amounting to about $ 30 587
$ 111 882
Construction Start
$ 142 469
Construction Completion
78.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 11 188
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 932 per month (≈ +$ 11 188 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 932
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 746 per month (≈ +$ 8 951 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 746
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 140
The total price is $ 111 882, split into 4 payments through Q2 2026. The deposit is $ 3 140. The first installment is $ 27 971 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
04.2024
$ 27 970
2
10.2024
$ 27 970
3
03.2025
$ 27 970
4
06.2026
$ 24 830
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
PRICE GROWTH BY COMPLETITION IN USD
Construction stages: 4
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
$ 111 882
06.2025
50%
$ 117 476
+ $ 5 594
09.2025
Facade
$ 123 350
+ $ 11 468
12.2025
Interior works
$ 129 518
+ $ 17 636
06.2026
Completed
$ 142 470
+ $ 30 588
Итоговый доход:
+ $ 30 587
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is ideally located: Nai Yang Beach is just a few minutes' walk away — an ideal place for morning walks and evening sunsets. Sirinat National Park is nearby, allowing you to enjoy nature and hiking. The airport is only 10-15 minutes away, providing convenience and speed of travel. Cafes, restaurants, shops and markets — everything is within walking distance, offering a variety of cuisines, souvenirs and fresh produce.
OTHER UNITS IN THIS COMPLEX
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@Tokens Real Estate 2023
All rights reserved