1 beds
1 floor
54 sqm
Apartment 54 m² on the 1st floor with panoramic windows and garden views — solution «turnkey». The layout is thought out to the smallest detail: a separate kitchen and a spacious living area, a large bedroom and a private balcony create a feeling of comfort and coziness. The entire apartment is equipped with high-quality premium furniture, appliances, bed linen and accessories — you don’t need to think about anything, you can immediately start renting or move in. The thoughtful layout and garden views make the property attractive for short-term and long-term rentals, as well as an interesting option for your own residence. Such a purchase will be a convenient investment for any buyer who is looking for apartments with premium comfort
The location of the complex — is one of the key advantages: just 10 minutes walk to Rawai Beach and easy access to future improved infrastructure, including roads to Nai Harn Lake. The modern complex with a swimming pool, recreation area and services provides high interest from tenants: apartments are easy to rent to tourists, expats or long-term. This is an ideal option for investors who want to receive a stable income from short-term and long-term rentals, or for those who are looking for a ready-made place for a comfortable stay in a premium format.
Favorable purchase conditions are available: installment plan with a down payment of 30% or 100% payment with a cashback of 7%. Different layouts allow you to choose the optimal format for a specific task — investment with income, personal accommodation or combination. High-quality construction, premium materials and a complete kit «turnkey» make the property convenient, reliable and ready for use immediately after purchase.
Apartment purchase savings
$ 182 069
price from developer
$ 3 065
deposit
$ 51 556
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
+ $ 84 498
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 266 567 (see the price growth chart), which will provide you with a 46.41% profit amounting to about $ 84 498
$ 182 069
Construction Start
$ 266 567
Construction Completion
46.41 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 21 484
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 790 per month (≈ +$ 21 484 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 1 790
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 432 per month (≈ +$ 17 187 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 1 432
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
$ 182 069
06.2026
Foundation
$ 200 276
+ $ 18 207
01.2027
50%
$ 220 304
+ $ 38 235
11.2027
Facade
$ 242 334
+ $ 60 265
05.2028
Completed
$ 266 567
+ $ 84 498
Total return:
+ $ 84 498
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 065
The total price is $ 182 069, split into 5 payments through Q2 2028. The deposit is $ 3 065. The first installment is $ 51 556 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
05.2026
$ 51 560
2
11.2026
$ 31 860
3
05.2027
$ 31 860
4
11.2027
$ 31 860
5
05.2028
$ 31 860
* 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 facilities. 1 minute walk away is Cafe Creme Cafe and Unni's Restaurant and 2 minutes — Rawai Park, making this the perfect place for daily walks and relaxation. Nai Harn and Yanui beaches are a 5-minute drive away, as is the Tops supermarket, providing a comfortable shopping and leisure experience.
Kinderville Kindergarten and School is 7 minutes away, as are famous tourist spots such as Cape Prom Thep with its spectacular views and Kata Beach, which can be reached in 15 minutes. Chalong Hospital is just 16 minutes away and Rawai Beach is just 10 minutes' walk away.
Source: Exclusive 3D Aerial Photography of the «Nai Harn» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
