APARTMENT PURCHASE SAVINGS
$ 141 252
price from developer
$ 3 139
deposit
$ 39 237
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
+ $ 22 265
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 163 517 (see the price growth chart), which will provide you with a 86.4% profit amounting to about $ 22 265
$ 141 252
Construction Start
$ 163 517
Construction Completion
86.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 9 181
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 765 per month (≈ +$ 9 181 per year). Yield ~6.5%, estimated payback period — 15.4 years.
6.5 %
Annual ROI (%)
+ $ 765
Monthly income
15.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 612 per month (≈ +$ 7 345 per year). Yield ~5.2%, estimated payback period — 19.2 years.
5.2 %
Annual ROI (%)
+ $ 612
Monthly income
19.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 139
The total price is $ 141 252, split into 5 payments through Q2 2028. The deposit is $ 3 139. The first installment is $ 39 237 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 39 240
2
05.2026
$ 24 720
3
01.2027
$ 24 720
4
09.2027
$ 24 720
5
05.2028
$ 24 720
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 141 252
08.2025
Foundation
$ 148 315
+ $ 7 063
01.2027
50%
$ 155 731
+ $ 14 479
05.2028
Completed
$ 163 518
+ $ 22 266
Итоговый доход:
+ $ 22 265
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@Tokens Real Estate 2023
All rights reserved