1 beds
1 floor
54 sqm
Apartment 54 m² on the 1st floor with garden views and the opportunity to exit directly from the apartment into the green area — solution «turnkey». The layout is thought out to the smallest detail: the kitchen is seamlessly integrated into the space, the spacious living area, large bedroom and private balcony create a feeling of comfort and coziness. The apartment is fully equipped with high-quality premium furniture, appliances, bed linen and accessories — the property is ready for use without additional investment or preparation.
The location of the complex —one of the key advantages: within a 5–7 minute drive are the beaches of Nai Harn, Rawai and Yanui. The modern complex with a swimming pool, recreation area and services generates high interest from tenants: the apartments are in demand for both short-term and long-term rentals. This is a suitable option for investors focused on a stable income, as well as for those looking for comfortable housing in a resort location.
Favorable purchase conditions are available: installments with a down payment of 30%, and with 100% payment there is a cashback of 7%. Apartments of this format are in stable demand and are easy to rent due to their readiness to stay, convenient layout and attractive location, which makes them an understandable and practical investment solution.
Apartment purchase savings
$ 198 456
price from developer
$ 3 063
deposit
$ 56 474
down payment
5 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
+ $ 89 462
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 287 918 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 89 462
$ 198 456
Construction Start
$ 287 918
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 23 418
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 951 per month (≈ +$ 23 418 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 1 951
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 561 per month (≈ +$ 18 734 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 1 561
Monthly income
10.6 years
Payback period
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
$ 198 456
06.2026
Foundation
$ 216 317
+ $ 17 861
01.2027
50%
$ 237 949
+ $ 39 493
11.2027
Facade
$ 261 744
+ $ 63 288
05.2028
Completed
$ 287 918
+ $ 89 462
Total return:
+ $ 89 462
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 063
The total price is $ 198 456, split into 5 payments through Q2 2028. The deposit is $ 3 063. The first installment is $ 56 474 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 060
1
06.2026
$ 56 470
2
11.2026
$ 34 730
3
05.2027
$ 34 730
4
11.2027
$ 34 730
5
05.2028
$ 34 730
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Wallaya Residence is located in a convenient area with developed infrastructure. 1 minute drive away is Cafe Creme Cafe and Unni's Restaurant and 2 minutes — Rawai Park, making this the perfect place for daily walks and relaxation. The Tops supermarket is a 3-minute drive away, providing a comfortable shopping environment.
Kindergarten and 18 minutes away are Kinderville School, as well as famous tourist spots such as Cape Prom Thep with its spectacular views. Within a 5–7 minute drive are Nai Harn, Rawai and Yanui beaches. Kata Beach — 15 minutes drive. Chalong Hospital is just 16 minutes away.
Source: Exclusive 3D Aerial Photography of the «Nai Harn» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
