2 beds
7 floor
90 sqm
The 2 bedroom apartment of 90 m² in Wallaya Residence Nai Harn is suitable for your own accommodation, seasonal holidays and rental scenario. The layout includes a kitchen-living room, a balcony, two bedrooms and two bathrooms: one is located in the bedroom, the second is convenient to use as a guest room. Panoramic windows provide more natural light and visually expand living space. This format is suitable for a couple, family with a child or owners who want to come to Phuket for several weeks or months and rent out the property for short- or medium-term rent the rest of the time. The apartments are handed over fully ready to use: the package includes premium furniture, household appliances, textiles and accessories. For the purchase of this particular layout, installment plans are provided, and with full payment, a cashback of 7% applies.
Apartment purchase savings
$ 411 089
price from developer
$ 3 045
deposit
$ 120 281
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
+ $ 185 314
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 596 403 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 185 314
$ 411 089
Construction Start
$ 596 403
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 22 199
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 850 per month (≈ +$ 22 199 per year). Yield ~5.4%, estimated payback period — 18.5 years.
5.4 %
Annual ROI (%)
+ $ 1 850
Monthly income
18.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 480 per month (≈ +$ 17 759 per year). Yield ~4.3%, estimated payback period — 23.1 years.
4.3 %
Annual ROI (%)
+ $ 1 480
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
$ 411 089
06.2026
Foundation
$ 448 087
+ $ 36 998
01.2027
50%
$ 492 896
+ $ 81 807
11.2027
Facade
$ 542 186
+ $ 131 097
05.2028
Completed
$ 596 405
+ $ 185 316
Total return:
+ $ 1 85 314
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 045
The total price is $ 411 089, split into 5 payments through Q2 2028. The deposit is $ 3 045. The first installment is $ 120 281 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 050
1
09.2026
$ 120 280
2
02.2027
$ 71 940
3
07.2027
$ 71 940
4
12.2027
$ 71 940
5
04.2028
$ 71 940
* 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
