2 beds
3 floor
90 sqm
The 2 bedroom 90 m² apartment in Wallaya Residence Nai Harn is designed for those considering properties in southern Phuket for both personal use and rental income. Inside there is a kitchen-living room, a balcony, two bedrooms and two bathrooms, one of which belongs to the bedroom, and the second is suitable for guests. Panoramic glazing makes the main living area bright and open. This format is convenient for a couple, family with a child or owners who plan to spend part of the year on the island and the rest of the time transfer the apartments for short-term or medium-term rent. The property is fully equipped with premium furniture, household appliances, textiles and accessories. You can purchase these apartments at Wallaya Residence Nai Harn in installments, and with full payment you will receive a 7% cashback.
Apartment purchase savings
$ 356 398
price from developer
$ 3 046
deposit
$ 103 873
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
+ $ 160 660
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 517 058 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 160 660
$ 356 398
Construction Start
$ 517 058
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 19 958
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 663 per month (≈ +$ 19 958 per year). Yield ~5.6%, estimated payback period — 17.9 years.
5.6 %
Annual ROI (%)
+ $ 1 663
Monthly income
17.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 331 per month (≈ +$ 15 967 per year). Yield ~4.5%, estimated payback period — 22.3 years.
4.5 %
Annual ROI (%)
+ $ 1 331
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
$ 356 398
06.2026
Foundation
$ 388 474
+ $ 32 076
01.2027
50%
$ 427 321
+ $ 70 923
11.2027
Facade
$ 470 053
+ $ 113 655
05.2028
Completed
$ 517 058
+ $ 160 660
Total return:
+ $ 1 60 660
* 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 $ 356 398, split into 5 payments through Q2 2028. The deposit is $ 3 046. The first installment is $ 103 873 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 050
1
09.2026
$ 103 870
2
02.2027
$ 62 370
3
07.2027
$ 62 370
4
12.2027
$ 62 370
5
04.2028
$ 62 370
* 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
