Studio
2 floor
36 sqm
The 36 m² studio-planned apartment in Wallaya Residence Nai Harn is the most compact format of the complex and is designed for one person or a couple for seasonal recreation and accommodation in Phuket. A single living space has a sleeping place, a recreation area and storage, and a separate bathroom and balcony are also provided. This format is convenient for short trips and those cases when a large area is not required. The apartment is given in fully equipped premium furniture, appliances, textiles and accessories and is ready for use after receiving the keys. The complex houses adult and children's pools, SPA, fitness, coworking, children's club, restaurant and yoga and meditation areas. This studio could also be considered for investment purchase with the aim of generating income from short or medium term rental in Phuket. You can buy an apartment in Nai Harn in installment plan. After paying 100% of the cost, cashback 7% per annum is valid with annual payments from the date of full payment until completion of construction.
Apartment purchase savings
$ 133 980
price from developer
$ 2 977
deposit
$ 37 217
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
+ $ 60 397
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 194 377 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 60 397
$ 133 980
Construction Start
$ 194 377
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 8 307
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 692 per month (≈ +$ 8 307 per year). Yield ~6.2%, estimated payback period — 16.1 years.
6.2 %
Annual ROI (%)
+ $ 692
Monthly income
16.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 554 per month (≈ +$ 6 645 per year). Yield ~5%, estimated payback period — 20.2 years.
5 %
Annual ROI (%)
+ $ 554
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
$ 133 980
06.2026
Foundation
$ 146 038
+ $ 12 058
01.2027
50%
$ 160 642
+ $ 26 662
11.2027
Facade
$ 176 706
+ $ 42 726
05.2028
Completed
$ 194 377
+ $ 60 397
Total return:
+ $ 60 397
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 977
The total price is $ 133 980, split into 5 payments through Q2 2028. The deposit is $ 2 977. The first installment is $ 37 217 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 980
1
10.2026
$ 37 220
2
02.2027
$ 23 450
3
07.2027
$ 23 450
4
12.2027
$ 23 450
5
05.2028
$ 23 450
* 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
