1 beds
1 floor
54 sqm
1 bedroom apartment of 54 m² in Wallaya Residence Nai Harn is suitable for one person or couple, including those who have lived in Phuket for several months and work remotely. The layout includes a bedroom with access to a balcony, a kitchen-living room with a work area and one bathroom. A separate workstation allows you to work comfortably from home, keeping the living and dining areas free for everyday use. The apartment is fully equipped with premium furniture, appliances, textiles and accessories and is ready to stay after receiving the keys. The infrastructure includes swimming pools, SPA, fitness, a children's club, a restaurant and areas for yoga and meditation, and a coworking space allows you to work outside the apartment if necessary. The format is suitable for personal accommodation, seasonal travel and buying an apartment for short or medium term rent in Phuket. You can buy an apartment in Nai Harn in installment plan. Full payment is subject to cashback 7% per annum with annual payments from the date of payment of 100% of the cost until completion of construction.
Apartment purchase savings
$ 196 874
price from developer
$ 3 038
deposit
$ 56 024
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
+ $ 88 748
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 285 622 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 88 748
$ 196 874
Construction Start
$ 285 622
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 11 419
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 952 per month (≈ +$ 11 419 per year). Yield ~5.8%, estimated payback period — 17.2 years.
5.8 %
Annual ROI (%)
+ $ 952
Monthly income
17.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 761 per month (≈ +$ 9 135 per year). Yield ~4.6%, estimated payback period — 21.6 years.
4.6 %
Annual ROI (%)
+ $ 761
Monthly income
21.6 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
$ 196 874
06.2026
Foundation
$ 214 593
+ $ 17 719
01.2027
50%
$ 236 052
+ $ 39 178
11.2027
Facade
$ 259 657
+ $ 62 783
05.2028
Completed
$ 285 623
+ $ 88 749
Total return:
+ $ 88 748
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 038
The total price is $ 196 874, split into 5 payments through Q2 2028. The deposit is $ 3 038. The first installment is $ 56 024 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
10.2026
$ 56 020
2
02.2027
$ 34 450
3
07.2027
$ 34 450
4
12.2027
$ 34 450
5
05.2028
$ 34 450
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Nai Harn — is a tranquil residential and resort area in the south of Phuket, suitable for both short holidays and long stays. Nai Harn Beach is about 5 minutes away by car, and is convenient for swimming, walking along the sea and spending the day on the coast. The more intimate Yanui Beach is about 7 minutes away. Basic household tasks can be solved near the house. To Tops Supermarket with products and products for every day about 6 minutes, to Rawai Park with children's play areas about 7 minutes, to Kinderville School and Kindergarten about 9 minutes. Chalong Hospital is about 17 minutes away and you can seek routine and emergency medical care. For tourist leisure, there is Cape Prom Thep nearby, about 6 minutes away. It is a well-known viewpoint of the south of the island with a panorama of the Andaman Sea and a view of the sunset. Rawai Beach is about 5 minutes away. This part of the coast is suitable for promenade walks, seafood restaurants and boat trips to neighboring islands. The Nai Harn area is connected to Rawai, where cafes, markets, shops and services for everyday life are concentrated.
Source: Exclusive 3D Aerial Photography of the «Nai Harn» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
