53 photos

The Liberty by Wallaya Villas

Staged-Payment Cherng Talay Investment with Verified Developer Track Record

from $231,972(฿8,235,000)from $3,803/m²
Phuket, Thailand
CondominiumPre-sale324 total units323 available units

Key Facts

TypeCondominium
CompletionPre-sale — 2028-12
Total Units324
Available Units323
Area61 – 119 m²
Price Range$231,972$553,099
Price per m²$3,803/m²

Description

Phuket's pre-construction market rarely offers this combination: a developer with 19 years of completed projects, 7% projected rental yields, and payment terms that keep your capital working elsewhere until handover. The Liberty by Wallaya Villas represents calculated risk in one of Thailand's most liquid resort markets-324 units across five mid-rise buildings in Cherng Talay, the infrastructure corridor connecting Bang Tao Beach to Phuket's international schools and retail anchors.

Wallaya Villas structured this as an income-generating asset from day one. Units range from 61sqm one-bedrooms (฿8.2M) to 119sqm two-bedrooms (฿16M), all delivered furnished to European standards with floor-to-ceiling glazing and private terraces. The 109sqm penthouses include 29sqm outdoor space-critical for short-term rental premiums in Southeast Asia's climate. At ฿135,000 per sqm, pricing sits 15-20% below comparable Laguna Phuket inventory, creating immediate equity potential as the area's infrastructure gap closes (Central Phuket expansion, new beach clubs, British International School campus).

Location drives the investment thesis. One minute from Blue Tree's co-working and retail complex, six minutes from Boat Avenue's expat services, nine minutes to Bang Tao's 6km shoreline. This isn't beachfront-it's the practical middle ground where long-term renters (international school families, remote workers, retirees) and holiday guests overlap. The developer allocated 166 car spaces and 40 motorcycle bays, acknowledging Phuket's car-dependent reality that beachfront projects often ignore.

Varsovia Estate's team inspected Wallaya's previous Cherng Talay deliveries-build quality exceeds typical Thai developer standards, with German-engineered pools and Japanese elevator systems. The 30-30-15-15-10 payment structure means you're not funding construction upfront; compare that to European new-builds requiring 80% before completion. Completion in Q4 2028 aligns with Phuket's next tourism cycle upswing, based on island-wide hotel development timelines.

For Polish investors, this represents Southeast Asia real estate entry at approximately ฿8.2M (€210,000) with projected 11% annual returns-double Warsaw's luxury apartment yields. The risk is developer delivery and Thailand's foreign ownership rules (49% freehold quota per building, though Wallaya confirms quota availability). Varsovia Estate holds your reservation, monitors construction milestones, and coordinates handover from our Phuket office.

Available Units

1 Bedroom61
$231,972(฿8,235,000)$283,521(฿10,065,000)
17 available units
1 Bedroom69
$262,394(฿9,315,000)$3,137,606(฿111,385,000)
175 available units
1 Bedroom63
$239,577(฿8,505,000)$292,817(฿10,395,000)
6 available units
2 Bedrooms96
$365,070(฿12,960,000)$446,197(฿15,840,000)
65 available units
2 Bedrooms119
$452,535(฿16,065,000)$553,099(฿19,635,000)
16 available units
1 Bedroom71
$270,000(฿9,585,000)$330,000(฿11,715,000)
24 available units
Penthouse109
$432,930(฿15,369,000)$506,620(฿17,985,000)
10 available units
Penthouse107
$424,986(฿15,087,000)$497,324(฿17,655,000)
5 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,560

Annual Net Income

$18,724

Gross Rental Yield

10.7%

Net Rental Yield

8.1%

Value in 5 Years

$310,431

Total 5-Year ROI

74%

Our calculations are based on a conservative scenario - long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.

Amenities

Swimming Pool
Fitness Center
24/7 Security
Parking
24h Reception
Balcony
Fully Furnished

Location

Similar Properties

Price Range

from $231,972(฿8,235,000)

$3,803/m²

Type

Condominium

Area

61–119 m²

Completion

2028-12

Available Units

323/324

Interested in this project?