3 beds
7 floor
94 sqm
Apartment of 94 m² on the 7th floor with sea views — solution «turnkey». The layout is thought out to the smallest detail: three bedrooms and two bathrooms, with two bedrooms separated by a bathroom, and the third is located in a separate part of the apartment, without adjacent walls, which ensures privacy and flexibility of use — suitable for a nursery, office or guest room. The apartment is fully equipped with high-quality premium furniture, appliances, bed linen and accessories — the facility is ready for use without additional investments and organizational costs after completion of construction and obtaining rights.
The location of the property —one of the key advantages: within a 5–7 minute drive are the beaches of Nai Harn, Rawai and Yanui. A modern complex with a swimming pool, recreation area and services creates high demand among tenants — the apartments are suitable for both long-term rental and short-term rental to tourists.
Favorable purchase conditions are available: installments with a down payment of 30%, and with 100% payment there is a cashback of 7%. Apartments of this format are in steady demand and are easy to rent thanks to their well-thought-out configuration, area and popular location, which makes them an understandable and liquid investment solution.
Apartment purchase savings
$ 435 728
price from developer
$ 3 090
deposit
$ 127 628
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
+ $ 196 421
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 632 149 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 196 421
$ 435 728
Construction Start
$ 632 149
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 56 645
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 720 per month (≈ +$ 56 645 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 4 720
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 776 per month (≈ +$ 45 316 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 3 776
Monthly income
9.6 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
$ 435 728
06.2026
Foundation
$ 474 944
+ $ 39 216
01.2027
50%
$ 522 438
+ $ 86 710
11.2027
Facade
$ 574 682
+ $ 138 954
05.2028
Completed
$ 632 150
+ $ 196 422
Total return:
+ $ 1 96 421
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 090
The total price is $ 435 728, split into 5 payments through Q2 2028. The deposit is $ 3 090. The first installment is $ 127 628 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 090
1
06.2026
$ 127 630
2
11.2026
$ 76 250
3
05.2027
$ 76 250
4
11.2027
$ 76 250
5
05.2028
$ 76 250
* 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. 1 minute drive away is Cafe Creme Cafe and Unni's Restaurant and 2 minutes — Rawai Park, making this the perfect place for daily walks and relaxation. The Tops supermarket is a 3-minute drive away, providing a comfortable shopping environment.
Kindergarten and 18 minutes away are Kinderville School, as well as famous tourist spots such as Cape Prom Thep with its spectacular views. Within a 5–7 minute drive are Nai Harn, Rawai and Yanui beaches. Kata Beach — 15 minutes drive. Chalong Hospital is just 16 minutes away.
Source: Exclusive 3D Aerial Photography of the «Nai Harn» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
