Wallaya Residence Nai Harn
Price from
฿3,960,000
Rental yield
6.1%
Area
36 – 94 m²
To Sea
1 km
Estimated market-based indicator. Actual rental income and ROI depend on unit type, management, occupancy, seasonality, expenses and legal rental structure.
Description
Wallaya Residence Nai Harn is a modern residential development located in one of Phuket's most sought-after areas — Nai Harn. The project comprises three buildings (A, B, and C) with up to 7 floors, offering a wide range of layouts from compact 36 sqm studios to spacious 94 sqm three-bedroom apartments. Select ground-floor units feature pool access.
Nai Harn is a prestigious neighborhood on Phuket's southern coast, renowned for its stunning beach and tranquil atmosphere. The project's location provides convenient access to local amenities including restaurants, shops, and the natural attractions of southern Phuket.
The residence offers a comprehensive set of amenities for comfortable living: swimming pool, fitness center, 24-hour security, reception, and facilities maintenance. Annual maintenance fees are 80 THB per sqm, with a one-time sinking fund contribution of 1,000 THB per sqm.
The flexible payment plan makes the project attractive for investors: 30% upon contract signing, followed by staged payments during construction, and 10% at transfer. Both leasehold and freehold ownership options are available. Prices start from 3,960,000 THB for a studio and reach up to 13,160,000 THB for three-bedroom apartments on higher floors.
Location
Price from
฿3,960,000
Layouts
| Unit type | Area from | Price from | Bedrooms | Floor plan | Variants |
|---|---|---|---|---|---|
| studio | 36 м² | ฿3,960,000 | Studio | ||
| 1br | 54 м² | ฿5,940,000 | 1 | ||
| 2br | 90 м² | ฿9,900,000 | 2 | ||
| 3br | 94 м² | ฿10,340,000 | 3 |
Payment plan
| # | Step | % | Amount |
|---|---|---|---|
| 1 | Sign contract payment Within 30 days after reservation date | 30% | ฿1,188,000 |
| 2 | Payment 1 Superstructure complete | 30% | ฿1,188,000 |
| 3 | Payment 2 Architecture complete | 15% | ฿594,000 |
| 4 | Payment 3 Furniture complete | 15% | ฿594,000 |
| 5 | Final payment Transfer date | 10% | ฿396,000 |
| Total | 100% | ฿3,960,000 |
Maintenance
- Maintenance fee
- 80 ฿/sqm/month
- Sinking fund
- 1,000 ฿/sqm one-time
- Registration fee (Freehold)
- 1.1%
- Registration fee (Leasehold)
- 3.3%
- Water & electricity meter installation
- 20,000 ฿ one-time
ROI Calculator
Estimated based on market data
฿27,000
฿324,000
10.9%
8.2%
฿5,554,000
81%
Calculations are estimates based on average market data. Actual returns may vary. This is not financial advice.
Get a custom analysis of this project in 15 minutes
We will show real-world returns, key risks, growth drivers, and the best buying strategy for your budget.
Neighborhood
Nai Harn is a quiet residential area in Phuket's south. The main beach is 1 km away, walkable from this project. Popular with expats and long-term renters seeking calm over nightlife.
Nai Harn Beach 1 km away • Local supermarkets and minimarts within 2 km • Multiple highly rated restaurants under 1.5 km
Daily Convenience
Two supermarkets and two minimarts are available within 2.8 km for daily shopping.
Local supermarket, 1 km, rated 4.4 by 214 users.
Convenience minimart chain, 1.2 km, rated 4.1.
Minimart option in Rawai, 2 km, 421 ratings.
Bulk wholesale supermarket, 2.8 km, rated 4.4.
Beach & Nature
Nai Harn Beach is 1 km away, with a park at 670 m and two more beaches within 4 km.
Main local beach, 1 km, clean and popular.
Seafood pier beach, 1.9 km, calmer water.
Smaller scenic beach, 3.7 km, less crowded.
Local park, 670 m, rated 4.4, good for walks.
Food & Dining
Three highly rated restaurants and a spa are within 1.7 km of the project.
Cafe and restaurant, 1.1 km, rated 4.8 by 4362.
Gastrobar, 1.1 km, rated 4.9 by 2382 users.
Moderate-priced restaurant, 1.4 km, rated 4.8.
Spa and massage, 1.7 km, rated 4.8 by 3085.
Health & Safety
The nearest clinic is 4.6 km away; hospitals and medical facilities are within 10 km.
General clinic, 4.6 km, rated 4.8 by 293.
Medical clinic, 5.6 km, rated 5.0 by 407.
Multi-area medical clinic, 7.6 km, rated 4.7.
Highly rated medical clinic, 9.5 km, 3112 reviews.
Kids & Education
Sports and dive clubs dominate options in this category, ranging from 3.9 to 5.4 km.
Dive, freedive, and surf school, 3.9 km, rated 4.9.
Fitness club, 4.5 km, rated 4.8 by 291 users.
Scuba diving and snorkeling center, 5.2 km, rated 4.9.
Dive operator, 5.4 km, rated 5.0 by 1162 users.
Getting Around
Public bus stops are 7.6–15 km away; the area relies primarily on private transport.
Bus stop near Chalong Temple, 7.6 km.
Bus stop at PEA Patong, 12 km.
Bus stop near Bangla police station, 13 km.
Main Phuket Bus Terminal 1, 15 km.
Sports & Leisure
A spa is 1.7 km away; golf, massage, and dolphin bay activities are within 15 km.
Golf club, 15 km, no rating provided.
Spa and massage, 1.7 km, rated 4.8 by 3085.
Massage and spa on Patak Rd, 5.3 km, rated 4.8.
Marine attraction, 8.3 km, rated 4.6 by 8604.
Nightlife & Entertainment
Low-key dining and bar options are available from 1.1 km; livelier spots are 3.7–4.7 km away.
Gastrobar, 1.1 km, rated 4.9 by 2382 users.
Kitchen and deli bar, 3.7 km, rated 4.7.
Restaurant and bar near Kata Beach, 3.7 km, rated 4.8.
Moderate-priced bar-restaurant, 4.7 km, rated 4.6.
Amenities
Similar properties
Want to compare options and choose with confidence?
We will prepare a shortlist of 3-5 matching projects with better entry points, yield profile, and liquidity potential.
Price from
฿3,960,000
- ฿10,340,000
Quick facts
- Total units
- 285
- Available units
- 234
- Status
- Pre-sale
- Price per m²
- ฿110,000/m²