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.
$ 109 510
price from developer
$ 3 073
deposit
$ 27 378
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 16 974
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 126 484 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 16 974
$ 109 510
Construction Start
$ 126 484
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 15 003
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 250 per month (≈ +$ 15 003 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 1 250
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 000 per month (≈ +$ 12 002 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 000
Monthly income
9.1 years
Payback period
The total price is $ 109 510, split into 4 payments through Q2 2026. The deposit is $ 3 073. The first installment is $ 27 378 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
05.2024
$ 27 380
2
10.2024
$ 27 380
3
03.2025
$ 27 380
4
06.2026
$ 24 300
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 109 510
09.2025
Frame
$ 114 986
+ $ 5 476
06.2026
Completed
$ 126 485
+ $ 16 975
Итоговый доход:
+ $ 16 974
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The Title Serenity Nai Yang complex is located in the prestigious northwestern region of Phuket, just 5 minutes from Nai Yang Beach — one of the most picturesque beaches on the island with white sand and clean water. Phuket International Airport is just 2 kilometers away. Nearby is the Sirinat National Park, a protected natural area with tropical forests and marine lagoons. Within walking distance — cafes, local restaurants, minimarkets and massage parlors, creating convenience for relaxation and everyday life. Large shopping centers, international schools and hospitals can be reached by car in just 15–20 minutes, making the area convenient not only for tourists, but also for long-term stays.