2 beds
3 floor
90 sqm
90 m² two bedroom apartment in Wallaya Residence Nai Harn aimed at a couple or family with a child for permanent residence, seasonal travel and rental scenario. The layout combines a kitchen-living room with access to a balcony and two separate bedrooms. One of them is complemented by its own bathroom, the second is located on the side of the common area and is accessible to residents of the other room and guests. Panoramic windows enhance natural light and make the interior visually more spacious. The apartment is given over to fully equipped premium furniture, appliances, textiles and accessories, so it is suitable for use immediately after receiving the keys. Owners have access to swimming pools, SPA, fitness, coworking, a children's club, a restaurant and space for yoga and meditation. The format is suitable for those who are considering an apartment for rent in Nai Harn or want to buy property in the south of Phuket for a personal holiday. Payment can be made in installment plan. After paying 100% of the cost, cashback 7% per annum is charged with annual payments from the date of full payment until completion of construction.
Apartment purchase savings
$ 355 466
price from developer
$ 3 038
deposit
$ 103 602
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
+ $ 160 241
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 515 707 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 160 241
$ 355 466
Construction Start
$ 515 707
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 19 906
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 659 per month (≈ +$ 19 906 per year). Yield ~5.6%, estimated payback period — 17.9 years.
5.6 %
Annual ROI (%)
+ $ 1 659
Monthly income
17.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 327 per month (≈ +$ 15 925 per year). Yield ~4.5%, estimated payback period — 22.3 years.
4.5 %
Annual ROI (%)
+ $ 1 327
Monthly income
22.3 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
$ 355 466
06.2026
Foundation
$ 387 458
+ $ 31 992
01.2027
50%
$ 426 204
+ $ 70 738
11.2027
Facade
$ 468 824
+ $ 113 358
05.2028
Completed
$ 515 706
+ $ 160 240
Total return:
+ $ 1 60 241
* 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 $ 355 466, split into 5 payments through Q2 2028. The deposit is $ 3 038. The first installment is $ 103 602 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
10.2026
$ 103 600
2
02.2027
$ 62 210
3
07.2027
$ 62 210
4
12.2027
$ 62 210
5
05.2028
$ 62 210
* 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
