2 beds
7 floor
90 sqm
Apartment with 2 bedrooms of 90 m² in Wallaya Residence Nai Harn is suitable for a couple or family with a child for their own accommodation in Phuket, seasonal holidays and purchase for short-term or long-term rent. The layout includes a kitchen-living room with access to a balcony, two bedrooms and two bathrooms. One bedroom is equipped with its own bathroom, the second is located next to the common area and is convenient for both residents of the second room and guests. Panoramic windows provide more natural light and visually reveal living space. The apartment is transferred to a fully equipped. The price includes premium furniture, appliances, textiles and accessories, so once the keys are received, it is ready for accommodation or accommodation of tenants. Owners have access to swimming pools, SPA, fitness, coworking, a children's club, a restaurant and a yoga and meditation area. You can buy an apartment in Nai Harn in installment plan. Full payment is subject to cashback 7% per annum, which is paid annually from the date of payment of 100% of the cost until completion of construction.
Apartment purchase savings
$ 410 266
price from developer
$ 3 039
deposit
$ 120 041
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
+ $ 184 943
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 595 209 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 184 943
$ 410 266
Construction Start
$ 595 209
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 22 154
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 846 per month (≈ +$ 22 154 per year). Yield ~5.4%, estimated payback period — 18.5 years.
5.4 %
Annual ROI (%)
+ $ 1 846
Monthly income
18.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 477 per month (≈ +$ 17 723 per year). Yield ~4.3%, estimated payback period — 23.1 years.
4.3 %
Annual ROI (%)
+ $ 1 477
Monthly income
23.1 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
$ 410 266
06.2026
Foundation
$ 447 190
+ $ 36 924
01.2027
50%
$ 491 909
+ $ 81 643
11.2027
Facade
$ 541 100
+ $ 130 834
05.2028
Completed
$ 595 210
+ $ 184 944
Total return:
+ $ 1 84 943
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 039
The total price is $ 410 266, split into 5 payments through Q2 2028. The deposit is $ 3 039. The first installment is $ 120 041 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
10.2026
$ 120 040
2
02.2027
$ 71 800
3
07.2027
$ 71 800
4
12.2027
$ 71 800
5
05.2028
$ 71 800
* 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
