3 beds
7 floor
94 sqm
3 bedroom apartment of 94 m² in Wallaya Residence Nai Harn — a practical option for those who want to buy a spacious apartment in Phuket with a more flexible layout than the 2 Bedroom format, with a small difference in cost. The kitchen-living room is located in the center and divides private areas: on one side there is a bedroom with its own bathroom, on the other — two more bedrooms and a second bathroom. The absence of adjacent walls between bedrooms increases privacy and comfort when living with a family or accommodating multiple tenants. The additional room can be used as a nursery, office or guest room. The object is transferred with premium furniture, appliances, textiles and accessories. Purchase is possible in installments, and with full payment there is a 7% cashback.
Apartment purchase savings
$ 428 989
price from developer
$ 3 042
deposit
$ 125 654
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
+ $ 193 384
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 622 373 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 193 384
$ 428 989
Construction Start
$ 622 373
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 24 452
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 038 per month (≈ +$ 24 452 per year). Yield ~5.7%, estimated payback period — 17.5 years.
5.7 %
Annual ROI (%)
+ $ 2 038
Monthly income
17.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 630 per month (≈ +$ 19 562 per year). Yield ~4.6%, estimated payback period — 21.9 years.
4.6 %
Annual ROI (%)
+ $ 1 630
Monthly income
21.9 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
$ 428 989
06.2026
Foundation
$ 467 598
+ $ 38 609
01.2027
50%
$ 514 358
+ $ 85 369
11.2027
Facade
$ 565 794
+ $ 136 805
05.2028
Completed
$ 622 373
+ $ 193 384
Total return:
+ $ 1 93 384
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 042
The total price is $ 428 989, split into 5 payments through Q2 2028. The deposit is $ 3 042. The first installment is $ 125 654 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
09.2026
$ 125 650
2
02.2027
$ 75 070
3
07.2027
$ 75 070
4
12.2027
$ 75 070
5
04.2028
$ 75 070
* 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
