Studio
2 floor
36 sqm
Studio of 36 m² in Wallaya Residence Nai Harn — the most compact layout of the complex, suitable for one person, couple or investor who is looking for a budget-friendly format in Phuket. Inside there is a single living space, a bathroom and a balcony. The compact area makes the facility convenient for short-term recreation and rental for guests who care about the functionality and infrastructure of the resort complex without extra space. The studio is donated to fully equipped premium furniture, household appliances, textiles and accessories. Installment plans are available for purchasing this layout, and a 7% cashback is provided upon full payment.
Apartment purchase savings
$ 137 001
price from developer
$ 3 044
deposit
$ 38 056
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
+ $ 61 759
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 198 760 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 61 759
$ 137 001
Construction Start
$ 198 760
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 8 494
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 708 per month (≈ +$ 8 494 per year). Yield ~6.2%, estimated payback period — 16.1 years.
6.2 %
Annual ROI (%)
+ $ 708
Monthly income
16.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 566 per month (≈ +$ 6 795 per year). Yield ~5%, estimated payback period — 20.2 years.
5 %
Annual ROI (%)
+ $ 566
Monthly income
20.2 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
$ 137 001
06.2026
Foundation
$ 149 331
+ $ 12 330
01.2027
50%
$ 164 264
+ $ 27 263
11.2027
Facade
$ 180 690
+ $ 43 689
05.2028
Completed
$ 198 759
+ $ 61 758
Total return:
+ $ 61 759
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 044
The total price is $ 137 001, split into 5 payments through Q2 2028. The deposit is $ 3 044. The first installment is $ 38 056 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
09.2026
$ 38 060
2
02.2027
$ 23 980
3
07.2027
$ 23 980
4
12.2027
$ 23 980
5
04.2028
$ 23 980
* 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
