16 photos

The Balcony

from $161,377(฿5,728,900)from $4,890/m²
Phuket, Thailand
CondominiumUnder Construction209 total units136 available units

Key Facts

TypeCondominium
CompletionUnder Construction — 2028-03
Total Units209
Available Units136
Area33 – 139 m²
Price Range$161,377$232,186
Price per m²$4,890/m²

Description

Available Units

1 Bedroom33
$161,377(฿5,728,900)$271,456(฿9,636,700)
72 available units
2 Bedrooms50
$232,186(฿8,242,600)$411,406(฿14,604,900)
87 available units
3 Bedrooms139
$752,389(฿26,709,800)
1 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,078

Annual Net Income

$12,941

Gross Rental Yield

10.4%

Net Rental Yield

8.0%

Value in 5 Years

$215,959

Total 5-Year ROI

74%

Our calculations are based on a conservative scenario - long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.

Amenities

Beach Entrance
Sea View Pavillion
The Coastal Yoga Lawn
The Sand Lounge With Sunbathing Area
Starry Pool
Sunbath Island
Whirlpool (250 M)
Costa Jacuzzies
Costa Pavillion
Lap Pool 6x25m
Laguna Jacuzzi
Laguna Pavillion
Therapy Pool
Multi Function & Sunbathing Area
Kid Park With Treehouse
Multi Function & Sunbathing Lawn
Kid Sea With Toddler Pool
Cliff Pool
Foresta Pool With Water Feature
Balcony Terrace With Sunbath Area
Foresta Jacuzzi
Walking Track
Drop Off
Main Gate
Visitor Parking & Buggy Area
The Front Yard
Lobby Lounge
Fitness
Boxing Zone
Steam
Sauna
Female Sauna & Onsen Room
Playroom With Board Game Zone
Semi Outdoor Lounge With Treehouse View

Location

Life Around The Balcony

Nai Yang epitomizes tranquil beachfront sophistication, bordered by the pristine Sirinat National Park. This naturally preserved enclave offers an exclusive low-density environment with immediate beach access, mature pine forest landscapes, and an authentic Thai coastal atmosphere that remains untouched by mass tourism.

Exclusive direct beach access, UNESCO-protected natural surroundings within Sirinat National Park boundaries, and curated dining and retail within walking distance.

Daily Convenience

Carefully curated daily amenities including a modern shopping precinct and international convenience retailers are positioned within comfortable pedestrian range.

7-Elevenwalking distance · ~5 min walk

International convenience chain providing daily essentials and services

Mingle Mallwalking distance · ~10 min walk

Contemporary shopping complex featuring diverse retail and service offerings

Beach & Nature

The development provides immediate access to pristine beachfront and is enveloped by protected national parkland featuring indigenous pine forests and established nature trails.

Nai Yang Beachnext to project · 1-2 min walk

Exclusive beachfront access directly from the development grounds

Sirinat National Parkborders the area · immediate access

UNESCO-protected preserve featuring native pine forests and curated walking trails

Food & Dining

An curated collection of beachfront seafood establishments, sophisticated beach clubs, and artisanal cafes provides diverse culinary experiences within walking distance.

Seafood Restaurantswalking distance · ~5-10 min walk

Authentic beachfront seafood establishments featuring fresh local catch

Beach Clubswalking distance · ~5-10 min walk

Sophisticated beachside venues offering premium beverages and atmosphere

Local Cafeswalking distance · ~5-10 min walk

Established artisanal coffee houses and casual dining venues

Similar Properties

Price Range

from $161,377(฿5,728,900)

$4,890/m²

Type

Condominium

Area

33–139 m²

Completion

2028-03

Available Units

136/209

Interested in this project?