Studio
2 floor
36 sqm
Studio 36 m² on the 2nd floor overlooking the pool — solution «turnkey». The layout is thought out to the smallest detail: a separate kitchen area, a balcony and high-quality premium furniture, rare for a studio, create a feeling of spaciousness and comfort. The balcony adds extra space for relaxation and fresh air, expanding the functionality of the apartment. The entire studio is equipped with appliances, bed linen and accessories — the facility is ready for use immediately after construction is completed and the rights are obtained, without additional investments or preparation.
The location of the complex —one of the key advantages: within a 5–7 minute drive are the beaches of Nai Harn, Rawai and Yanui. The modern complex with swimming pool, recreation area and services provides comfortable accommodation and convenient access to future infrastructure, including the road to Lake Nai Harn. This format is suitable for both short-term and long-term rental.
Favorable purchase conditions are available: installments with a down payment of 30%, and with 100% payment there is a cashback of 7%. Studios of this format are in steady demand and are easy to rent thanks to their compact space, thoughtful layout and sought-after location, which makes them a practical and profitable investment solution.
Apartment purchase savings
$ 134 094
price from developer
$ 2 980
deposit
$ 37 248
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
+ $ 60 449
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 194 543 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 60 449
$ 134 094
Construction Start
$ 194 543
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 18 371
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 531 per month (≈ +$ 18 371 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 1 531
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 225 per month (≈ +$ 14 697 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 225
Monthly income
9.1 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
$ 134 094
06.2026
Foundation
$ 146 162
+ $ 12 068
01.2027
50%
$ 160 778
+ $ 26 684
11.2027
Facade
$ 176 856
+ $ 42 762
05.2028
Completed
$ 194 542
+ $ 60 448
Total return:
+ $ 60 449
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 980
The total price is $ 134 094, split into 5 payments through Q2 2028. The deposit is $ 2 980. The first installment is $ 37 248 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 980
1
08.2026
$ 37 250
2
01.2027
$ 23 470
3
06.2027
$ 23 470
4
11.2027
$ 23 470
5
05.2028
$ 23 470
* 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
