1 beds
4 floor
36 sqm
Apartment purchase savings
$ 138 547
price from developer
$ 3 079
deposit
$ 38 485
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
+ $ 21 838
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 160 385 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 21 838
$ 138 547
Construction Start
$ 160 385
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 18 011
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 501 per month (≈ +$ 18 011 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 1 501
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 201 per month (≈ +$ 14 409 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 1 201
Monthly income
9.6 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
$ 138 547
08.2025
Foundation
$ 145 474
+ $ 6 927
01.2027
50%
$ 152 748
+ $ 14 201
05.2028
Completed
$ 160 385
+ $ 21 838
Total return:
+ $ 21 838
* 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 $ 138 547, split into 5 payments through Q2 2028. The deposit is $ 3 079. The first installment is $ 38 485 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 080
1
05.2026
$ 38 490
2
11.2026
$ 24 250
3
05.2027
$ 24 250
4
11.2027
$ 24 250
5
05.2028
$ 24 250
* 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
