3 beds
7 floor
94 sqm
The 94 sq m apartment is located on the 7th floor, 10 minutes walk to the beach — a combination that directly affects liquidity and the speed of purchasing decisions. Panoramic windows with sea views bring the property into a higher price segment and increase its attractiveness for rent. The layout includes 3 bedrooms and 2 bathrooms: two bedrooms are separated by a bathroom, the third is located in a separate part of the apartment, which creates zoning and adds privacy — an important factor for buyers focused on family living or shared rentals.
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
$ 405 172
price from developer
$ 3 079
deposit
$ 118 473
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
+ $ 63 865
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 469 037 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 63 865
$ 405 172
Construction Start
$ 469 037
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 52 672
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 389 per month (≈ +$ 52 672 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 4 389
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 511 per month (≈ +$ 42 138 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 3 511
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
$ 405 172
08.2025
Foundation
$ 425 431
+ $ 20 259
01.2027
50%
$ 446 703
+ $ 41 531
05.2028
Completed
$ 469 038
+ $ 63 866
Total return:
+ $ 63 865
* 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 $ 405 172, split into 5 payments through Q2 2028. The deposit is $ 3 079. The first installment is $ 118 473 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 080
1
05.2026
$ 118 470
2
11.2026
$ 70 910
3
05.2027
$ 70 910
4
11.2027
$ 70 910
5
05.2028
$ 70 910
* 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
