2 beds
3 floor
90 sqm
Apartment with 2 bedrooms and 2 bathrooms on the 4th floor, with a total area of 90 m², with panoramic windows and mountain views, as well as a private balcony — solution «turnkey». The spacious living room is combined with a kitchen, the thoughtful layout creates a functional space. The apartment is fully equipped with high-quality premium furniture, appliances, bed linen and accessories — the buyer does not need to think about anything, he can move in immediately or rent out after receiving the rights and completing construction. This property is ideal for both personal residence and short-term or long-term rental.
The location of the facility — 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 facility convenient, reliable and ready for use immediately after completion of construction.
Apartment purchase savings
$ 344 711
price from developer
$ 3 064
deposit
$ 100 349
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
+ $ 159 981
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 504 692 (see the price growth chart), which will provide you with a 46.41% profit amounting to about $ 159 981
$ 344 711
Construction Start
$ 504 692
Construction Completion
46.41 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 42 055
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 505 per month (≈ +$ 42 055 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 3 505
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 804 per month (≈ +$ 33 644 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 2 804
Monthly income
10.2 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
$ 344 711
06.2026
Foundation
$ 379 182
+ $ 34 471
01.2027
50%
$ 417 100
+ $ 72 389
11.2027
Facade
$ 458 810
+ $ 114 099
05.2028
Completed
$ 504 691
+ $ 159 980
Total return:
+ $ 1 59 981
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 064
The total price is $ 344 711, split into 5 payments through Q2 2028. The deposit is $ 3 064. The first installment is $ 100 349 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 060
1
05.2026
$ 100 350
2
11.2026
$ 60 320
3
05.2027
$ 60 320
4
11.2027
$ 60 320
5
05.2028
$ 60 320
* 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
