Studio
2 floor
36 sqm
Studio 36 m² on the 2nd floor with panoramic windows and views of the pool — format in demand in the short-term and long-term rental segment. Panoramic glazing increases the liquidity of the property and speeds up the purchase decision, as it visually expands the space and brings the property to a higher price segment. Having a balcony and a thoughtful layout with a dedicated kitchen area — is a rare advantage for studios, making the property more competitive among similar offers for customers.
The property is transferred with full furnishings and equipment — this reduces additional investment after purchase and allows you to immediately launch the lease after receiving the rights. High-quality materials and a guarantee from the developer reduce operational risks for the investor. Full access to the complex's infrastructure increases attractiveness for tenants, and the location — just 10 minutes walk to the beach — directly affects the stability of demand and the growth in the value of the asset.
Flexible purchase terms are available: installment plan with a down payment of 30% or 100% payment with a cashback of 7%, which allows you to optimize the financial model for the investor’s goals. The leasehold and freehold ownership formats expand the circle of buyers and make the property liquid in different markets. The potential for cost growth is enhanced by location, infrastructure and the format of the finished product «turnkey».
Apartment purchase savings
$ 127 463
price from developer
$ 3 079
deposit
$ 35 160
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
+ $ 20 091
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 147 554 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 20 091
$ 127 463
Construction Start
$ 147 554
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 17 462
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 455 per month (≈ +$ 17 462 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 1 455
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 164 per month (≈ +$ 13 970 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 164
Monthly income
9.1 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 127 463
08.2025
Foundation
$ 133 836
+ $ 6 373
01.2027
50%
$ 140 528
+ $ 13 065
05.2028
Completed
$ 147 554
+ $ 20 091
Total return:
+ $ 20 091
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 079
The total price is $ 127 463, split into 5 payments through Q2 2028. The deposit is $ 3 079. The first installment is $ 35 160 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 080
1
05.2026
$ 35 160
2
11.2026
$ 22 310
3
05.2027
$ 22 310
4
11.2027
$ 22 310
5
05.2028
$ 22 310
* 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 the sea can be reached in just 10 minutes.
Source: Exclusive 3D Aerial Photography of the «Nai Harn» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
