1 beds
4 floor
36 sqm
Apartment purchase savings
$ 144 414
price from developer
$ 3 209
deposit
$ 40 115
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
+ $ 22 763
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 167 177 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 22 763
$ 144 414
Construction Start
$ 167 177
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 18 774
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 564 per month (≈ +$ 18 774 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 1 564
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 252 per month (≈ +$ 15 019 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 1 252
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
$ 144 414
08.2025
Foundation
$ 151 635
+ $ 7 221
01.2027
50%
$ 159 217
+ $ 14 803
05.2028
Completed
$ 167 178
+ $ 22 764
Total return:
+ $ 22 763
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 209
The total price is $ 144 414, split into 5 payments through Q2 2028. The deposit is $ 3 209. The first installment is $ 40 115 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 210
1
04.2026
$ 40 120
2
10.2026
$ 25 270
3
04.2027
$ 25 270
4
10.2027
$ 25 270
5
05.2028
$ 25 270
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Wallaya Residence complex is located in the heart of Cherngtalai — an area known for its developed infrastructure and proximity to the best beaches in Phuket. Bang Tao Beach is located just 5 minutes away. 7 minutes — prestigious Laguna Phuket Golf Club and Boat Avenue with restaurants, boutiques and supermarkets. Within a 10-minute radius are international schools, fitness centers, spas and beach clubs such as Catch and Carpe Diem. Phuket Airport — just 25 minutes by car.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726