Developer Payment Plans / Installment Purchase
Wallaya Hill
Phuket, Thailand
About This Property
Wallaya Hill is a villa development by Wallaya Villas Development Co., Ltd., located in the Kamala district of Phuket. The project is currently under construction with completion scheduled for Q4 2026. The development offers 4-bedroom villas with a total area of 548 sq. m. Prices start from THB 39,927,600. On-site amenities include a Swimming Pool.
Opportunity Terms
- Starting Price
- $1,106,697
- Handover Quarter
- Q4 2026
- Payment Plan Summary
- 6-step installment plan
- Unit Types Summary
- 4 Bedrooms from 548 m²
- Fees
- Freehold (Condominium) (~2-6.3%): Transfer fee 2% + stamp duty 0.5% (or SBT 3.3% if seller held < 5 years) + withholding tax. Total burden varies; split between parties is negotiable Leasehold (Lease) (~0.55%): Registration fee - 1% of total lease value + 0.1% stamp duty. Effective buyer cost ~0.55% of purchase price
- Projected Rental Yield
- 6.4%
Payment Schedule — Active plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Reservation | — | THB 200,000 | Reservation |
| Contract Signing (30 days after reservation) | 30% | THB 10,928,000 | Contract Signing (30 days after reservation) |
| Super Structure with Roof Completion | 30% | THB 10,928,000 | Super Structure with Roof Completion |
| Wall Plastering, M & E Completion | 15% | THB 5,464,000 | Wall Plastering, M & E Completion |
| Finishing Works (Tiles, Doors & Windows Installation, Built-in Furniture) | 15% | THB 5,464,000 | Finishing Works (Tiles, Doors & Windows Installation, Built-in Furniture) |
| Transfer date | 10% | THB 3,643,000 | Transfer date |
Unit Variations
4 Bedrooms
$1,106,697
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 350,000
Est. Monthly Income
THB 236,000
Est. Annual Income
THB 2,826,000
Gross Yield
11%
Net Yield
7.8%
Est. 5-Year Value
THB 51,092,000
Est. 5-Year ROI
79%
Assumptions
Provider default: purchase price 36,428,000, monthly rent 350,000, occupancy 95%, annual appreciation 7%.
Provider/market-based estimates for informational purposes only. Actual rental income, occupancy, expenses, appreciation and returns may vary. Projections are not guaranteed.
Calculations are estimates based on average market data. Actual returns may vary. This is not financial advice.
Neighborhood
To sea: 2015 m. Wallaya Hill sits on elevated terrain above Kamala, a quiet residential area popular with expats and long-term renters. Kamala Beach is 2.2 km away, reachable by scooter or short drive. Daily shops and restaurants are within 2 km; Patong's busier zone is 6 km out. Kamala Beach 2.2 km away • Big C and Villa Market within 1.8 km • Marush Kamala rated 4.9 with 7,300+ reviews nearby
Daily Convenience
Two minimarts and two supermarkets are all within 1.8 km.
24/7 minimart, basics covered, 1.4 km.
Lotus Go Fresh mini supermarket, fresh produce, 1.5 km.
Big C Market, full range, competitive prices, 1.7 km.
Villa Market, imported goods, expat-friendly, 1.8 km.
Beach & Nature
Kamala Beach is the nearest at 2.2 km; Surin and Patong are within 6 km.
Kamala Beach, calm family-friendly bay, 2.2 km.
Surin Beach, less crowded, rocky ends, 4.3 km.
Patong Beach, busy, full facilities, 5.9 km.
Elephant sanctuary, ethical visit, rated 4.8, 4.3 km.
Food & Dining
Highly rated dining options from budget street food to mid-range restaurants within 2.8 km.
Marush Kamala, Mediterranean, rated 4.9, mid-range, 1.6 km.
Carnival Magic, themed dining experience, rated 4.7, 2.0 km.
Smile Bar, budget Thai food, rated 4.8, 9000+ reviews.
Cafe Phuket Viewpoint, hilltop cafe, rated 4.6, 2.8 km.
Health & Safety
Nearest clinic is 6.5 km away; Bangkok Hospital Phuket is 10 km.
Dermatology specialist clinic, rated 4.9, 6.5 km.
General medical clinic in Patong, rated 4.8, 6.6 km.
Pharmacy with herbal and health products, 7.7 km.
Bangkok Hospital Phuket, full hospital, rated 4.3, 10 km.
Kids & Education
International schools from 6.2 km; university and kids cafe within 8.3 km.
Lemonade Club, kids-friendly cafe, mid-range, 5.8 km.
Laguna Phuket international school, 6.2 km.
Kajonkiet Thalang, Thai-international school, 8.3 km.
Prince of Songkla University Phuket campus, 8.3 km.
Getting Around
No direct public transport nearby; bus terminals are 11-13 km away, airport 15 km.
Bangla Police Station songthaew stop, Patong, 5.3 km.
Bus Terminal 2, intercity routes, 11 km.
Bus Terminal 1, main terminal, 13 km.
Phuket Airpark, light aircraft, 15 km.
Sports & Leisure
Golf, Muay Thai, boxing and spa options available from 4.9 km.
Red Mountain Golf Club, 18-hole course, 6.0 km.
Bangtao Muay Thai & MMA, rated 4.8, 4.9 km.
Patong Boxing Stadium, live fights and training, 5.0 km.
De Flora Spa & Massage, rated 4.5, 1700+ reviews, 5.8 km.
Nightlife & Entertainment
Casual bars and a beach club within 3 km; livelier options in Patong from 4.5 km.
Big Boys' Burger Club, burgers and casual bar, rated 4.9.
Cafe Del Mar Phuket, beach club, 2.3 km.
Malika Sky Bar, rooftop bar, rated 4.9, 2.9 km.
Bosphorus Restaurant, Turkish dining and bar, rated 4.7.
$1,106,697
You May Also Like
Similar properties you might be interested in.
