The Harmony by Wallaya Villas
Price from
฿23,882,000
Rental yield
6.7%
Completion date
Q2 2026
Area
272 – 897 m²
Estimated market-based indicator. Actual rental income and ROI depend on unit type, management, occupancy, seasonality, expenses and legal rental structure.
Description
The Harmony by Wallaya Villas is a development of 37 pool villas in Si Sunthon district (Pasak, Cherngtalay), Phuket. The project follows a tropical contemporary concept and covers a total area of approximately 18,174 sq.m (11.35 Rai).
The unit mix includes:
- Villa A — Super Villa: 5 units
- Villa B — Typical Villa: 31 units
- Villa B22: 1 unit
Villas are available with 3 or 5 bedrooms, with living areas ranging from 272 to 897 sq.m. Each villa includes a private swimming pool. Prices start from THB 21,711,250. The project is currently under construction with completion expected in Q2 2026.
Developer: Wallaya Villas Development Co., Ltd. Renderings are computer-generated; project details may change without notice.
Location
Price from
฿23,882,000
Layouts
| Unit type | Area from | Price from | Bedrooms | Variants |
|---|---|---|---|---|
| 3br | 272 м² | ฿21,711,000 | 3 | |
| 5br | 897 м² | ฿68,383,000 | 5 |
Payment plan
| # | Step | % | Amount |
|---|---|---|---|
| 1 | Reservation | — | ฿200,000 |
| 2 | Contract Signing (30 days after reservation) | 30% | ฿7,165,000 |
| 3 | Super Structure with Roof Completion | 30% | ฿7,165,000 |
| 4 | Wall Plastering, M & E Completion | 15% | ฿3,582,000 |
| 5 | Finishing Works (Tiles, Doors & Windows Installation, Built-in Furniture) | 15% | ฿3,582,000 |
| 6 | Transfer date | 10% | ฿2,388,000 |
| Total | 100% | ฿23,882,000 |
Maintenance
- Maintenance fee
- 25 ฿/sqm/month
- Sinking fund
- 500 ฿/sqm one-time
ROI Calculator
Estimated based on market data
฿160,000
฿1,921,000
12.1%
8.8%
฿30,451,000
84%
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
Bang Tao is a residential area inland from a long beach, popular with expats and families. Daily shopping, clinics, and international schools are within 3 km. The beach requires a short drive; walkability is limited outside the immediate area.
Bang Tao Beach 3.3 km by car • Porto de Phuket mall and Villa Market within 2.3 km • Airport 12 km, roughly 20 minutes
Daily Convenience
Four supermarkets and a mall are available between 2.2 and 2.9 km away.
Lifestyle mall with shops, cafes, restaurants; 2.2 km.
Premium imported goods supermarket; Boat Avenue; 2.3 km.
Wholesale bulk supermarket; good for large households; 2.8 km.
Compact grocery store for daily basics; 2.9 km.
Beach & Nature
Bang Tao Beach is the closest at 3.3 km; two other beaches and an elephant sanctuary are reachable within 6 km.
Long sandy beach; calm northern end; 3.3 km by car.
Quieter, less crowded alternative beach; 5.4 km.
Rocky-edged beach with upscale beach clubs nearby; 5.8 km.
Ethical elephant sanctuary; rated 4.9; 2.3 km.
Food & Dining
A highly rated restaurant is 300 m away; Italian and French options are within 2.3 km.
Gallery-restaurant hybrid; rated 4.8; 300 m walk.
Italian; rated 4.9 from 9,000+ reviews; 2.2 km.
Cafe at elephant sanctuary; rated 4.9; 2.3 km.
French bistro; moderate prices; rated 4.8; 2.3 km.
Health & Safety
Three clinics are within 3.2 km; a dermatology clinic is 9.9 km away.
General clinic; rated 4.8; English-friendly; 2.1 km.
Medical clinic, Laguna branch; rated 4.8; 2.3 km.
General clinic; rated 4.9; Bang Tao branch; 3.2 km.
Dermatology specialist; rated 4.9; 9.9 km.
Kids & Education
An international kindergarten and a family cafe are 2 km away; a larger school is at 3.8 km.
Family-friendly cafe with activities; moderate prices; 2 km.
International kindergarten; rated 5.0; 2 km.
Thai school with some international programs; 3.8 km.
Tennis club with coaching; rated 5.0; 7.9 km.
Getting Around
Phuket International Airport is 12 km away; a small airpark and bus terminal are also accessible.
Small general aviation airpark; rated 4.9; 8.7 km.
Main international airport; 12 km, ~20 minutes.
Airport access point; 12 km.
Regional bus connections to Phuket Town; 15 km.
Sports & Leisure
A golf course is 2.2 km away; spas and a Muay Thai gym are within 6.3 km.
18-hole golf course in Laguna complex; 2.2 km.
Established spa brand; Laguna location; rated 4.8; 3.4 km.
Muay Thai and MMA training; rated 4.8; 3.9 km.
Oasis Spa second location; Kamala; rated 4.8; 6.3 km.
Nightlife & Entertainment
A restaurant-bar is 300 m away; beach clubs and a casual bar are within 3.8 km.
Gallery-restaurant with evening atmosphere; 300 m walk.
Beach club on Bang Tao Beach; 3.4 km.
Popular beach club; Bang Tao Beach; 3.6 km.
Casual bar and restaurant; rated 4.6; moderate prices; 3.8 km.
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
฿23,882,000
- ฿74,912,000
Quick facts
- Total units
- 37
- Available units
- 25
- Status
- Under construction
- Price per m²
- ฿88,000/m²