1 beds
1 floor
54 sqm
The 1 bedroom apartment of 54 m² in Wallaya Residence Nai Harn is suitable for one person or couple, including those who combine living in Phuket with remote work. The layout includes a separate bedroom with access to a balcony, a kitchen-living room with a work area and one bathroom. The presence of a full-fledged workplace makes the facility convenient for longer stays. The apartments are donated fully equipped with premium furniture, appliances, textiles and accessories. The format is suitable for personal use and short or medium term rental. To purchase this layout, installment plans are provided, and with full payment there is a 7% cashback.
Apartment purchase savings
$ 197 389
price from developer
$ 3 046
deposit
$ 56 171
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
+ $ 88 982
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 286 371 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 88 982
$ 197 389
Construction Start
$ 286 371
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 11 449
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 954 per month (≈ +$ 11 449 per year). Yield ~5.8%, estimated payback period — 17.2 years.
5.8 %
Annual ROI (%)
+ $ 954
Monthly income
17.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 763 per month (≈ +$ 9 159 per year). Yield ~4.6%, estimated payback period — 21.6 years.
4.6 %
Annual ROI (%)
+ $ 763
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
$ 197 389
06.2026
Foundation
$ 215 154
+ $ 17 765
01.2027
50%
$ 236 669
+ $ 39 280
11.2027
Facade
$ 260 336
+ $ 62 947
05.2028
Completed
$ 286 370
+ $ 88 981
Total return:
+ $ 88 982
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 046
The total price is $ 197 389, split into 5 payments through Q2 2028. The deposit is $ 3 046. The first installment is $ 56 171 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 050
1
09.2026
$ 56 170
2
02.2027
$ 34 540
3
07.2027
$ 34 540
4
12.2027
$ 34 540
5
04.2028
$ 34 540
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Nai Harn — one of the sought-after areas of southern Phuket for purchasing property by the sea. The location is suitable for those who want to buy an apartment in Phuket for their own accommodation, recreation or rental. The main advantage of the area is the proximity of Nai Harn Beach and Yanui Beach, which shape the resort lifestyle and maintain the interest of tourists. Nearby are Tops Supermarket for daily shopping, Rawai Park — family space with infrastructure for children, Kinderville School and Kindergarten — school and kindergarten, and Chalong Hospital provides access to medical services. Cape Prom Thep — popular viewpoint of the south of the island — enhances the tourist appeal of the area. Buying property in Nai Harn is beneficial for those looking for a combination of beach location, developed infrastructure and stable rental demand.
Source: Exclusive 3D Aerial Photography of the «Nai Harn» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
