3 beds
7 floor
94 sqm
3 bedroom apartment with an area of 94 m² in Wallaya Residence Nai Harn is suitable for a family with children, a couple or several guests for their own accommodation and holidays in Phuket. The kitchen-living room is located in the center and separates private areas. On one side there is a master bedroom with its own bathroom, on the other there are two more bedrooms and a second bathroom. There are no adjacent walls between bedrooms, so residents get more personal space. One of the rooms can be used as a nursery, remote work office or guest room. Compared to the 2 Bedroom format, this layout gives a third bedroom with a small difference in area and cost. The apartment is offered with premium furniture, appliances, textiles and accessories. The complex houses an adult and children's swimming pool, SPA, fitness, coworking, children's club and restaurant. You can buy an apartment in Nai Harn in installment plan. Full payment is subject to cashback 7% per annum with annual payments from the date of payment of 100% of the cost until completion of construction. The format is also suitable for short-term or medium-term rentals in Kamala.
Apartment purchase savings
$ 419 805
price from developer
$ 2 977
deposit
$ 122 964
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
+ $ 189 244
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 609 049 (see the price growth chart), which will provide you with a 45.08% profit amounting to about $ 189 244
$ 419 805
Construction Start
$ 609 049
Construction Completion
45.08 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 23 929
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 994 per month (≈ +$ 23 929 per year). Yield ~5.7%, estimated payback period — 17.5 years.
5.7 %
Annual ROI (%)
+ $ 1 994
Monthly income
17.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 595 per month (≈ +$ 19 143 per year). Yield ~4.6%, estimated payback period — 21.9 years.
4.6 %
Annual ROI (%)
+ $ 1 595
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
$ 419 805
06.2026
Foundation
$ 457 587
+ $ 37 782
01.2027
50%
$ 503 346
+ $ 83 541
11.2027
Facade
$ 553 681
+ $ 133 876
05.2028
Completed
$ 609 049
+ $ 189 244
Total return:
+ $ 1 89 244
* 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 $ 419 805, split into 5 payments through Q2 2028. The deposit is $ 2 977. The first installment is $ 122 964 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 980
1
10.2026
$ 122 960
2
02.2027
$ 73 470
3
07.2027
$ 73 470
4
12.2027
$ 73 470
5
05.2028
$ 73 470
* 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
