Ready
฿49,000per m²Phuket, Thailand
The Harmony by Wallaya Villas, photo 1Price from
฿23,882,000≈ $711,268 · Rate as of 2026-10-14US dollar amounts are shown for easier comparison. The developer's price is set in the listing currency.฿84,000 per m² ≈ $2,487
cheaper than 70% of city projects: -20%Data verified Aug 30, 2026 · price source: Arealisting catalog feed · updated 2 mo. ago
- Properties
- Villa
- Area
- 272 - 897 m²
- Bedrooms
- 3 - 5
- Completion
- Q2 2026
- Readiness
- Under construction
- Available
- 24 of 37
- Dry season
- Feb, Jan, Mar
Price
Is this expensive for the city
$2,487 per m², Phuket median $3,102
Median $3,102This project $2,487
$1,065$24,719
-20% vs the city median (Phuket), sample of 286 projects. cheaper than 70% of city projects.
Rate as of 2026-10-14, city data updated 2026-10-14. Prices converted to US dollars at the quote-date rate. Source: Housebook catalogue. The scale is logarithmic.
The cost of this project
A breakdown of this project for your budget and goals
We will go through the price, the payment schedule and what registration and upkeep cost.
- Current price and payment terms for this project
- The full purchase budget: price, registration, upkeep
- A reply in the messenger you choose within one business day
What is around
Curated directory: distance by coordinates
- Laguna Golf Phuket2.2 km
- Bang Tao Beach3.26 km
- XANA Beach Club3.4 km
- Catch Beach Club3.6 km
- Layan Beach5.39 km
- Surin Beach5.76 km
What it really costs
Payment plan
- $5,956Step 1 · Reservation
- 30%Step 2 · Contract Signing (30 days after reservation)$213,380
- 30%Step 3 · Super Structure with Roof Completion$213,380
- 15%Step 4 · Wall Plastering, M & E Completion$106,690
- 15%Step 5 · Finishing Works (Tiles, Doors & Windows Installation, Built-in Furniture)$106,690
- 10%Step 6 · Transfer date$71,127
- Total
- 100% · $711,268
The developer may revise the payment schedule. Confirm the current terms before the deal.
Maintenance
- Maintenance fee
- 25 ฿/sqm/month
- Sinking fund
- 500 ฿/sqm one-time
ROI Calculator
$355,634$2,793,342
$709$12,050
Estimated rate based on regional market averages. Actual rental rates for this project may differ - check with your agent for precise figures.
40%100%
0%20%
- Monthly income
- $4,540
- Annual income
- $54,482
- Gross yield
- 9.7%
- Net yield
- 7.7%
- Value in 5 years
- $951,837
- 5-year ROI
- 72%
See calculation details
- Gross annual rent
- $68,684
- Common area fee
- -$965
- Tax (15% of 70%)
- -$7,212
- Agent commission
- -$6,025
- Net annual income
- $54,482
Read moreCollapse
Calculations are estimates based on average market data. Actual returns may vary. This is not financial advice.
When is the season here
Driest months: Feb, Jan, Mar Wettest months: Sep, Oct, Aug Dry months per year: 6. A month counts as dry when its rainfall is below the annual median of monthly rainfall.
Rainfall, mm per monthTemperature, °C
Show monthly table
| Month | Temperature, °C | Rainfall, mm |
|---|---|---|
| Jan | 26.9 | 80 |
| Feb | 27.6 | 27 |
| Mar | 28.4 | 112 |
| Apr | 28.8 | 145 |
| May | 28.5 | 265 |
| Jun | 28.1 | 281 |
| Jul | 27.9 | 264 |
| Aug | 27.7 | 310 |
| Sep | 27.4 | 352 |
| Oct | 27.2 | 336 |
| Nov | 27.4 | 219 |
| Dec | 27.1 | 137 |
Source: NASA POWER, climate normal (2001-2020). Grid node 8.0, 98.3. This is a multi-year normal, not a weather forecast.
About the project
- Properties
- Villa
- Completion
- Q2 2026
- Status
- Under construction
- Total units
- 37
- Available
- 24
- Area
- 272 - 897 m²
- Rental yield
- 6.7%
Read moreCollapse
Estimated market-based indicator. Actual rental income and ROI depend on unit type, management, occupancy, seasonality, expenses and legal rental structure.
Description
Wallaya Villas Development Co., Ltd. is building 37 villas at The Harmony by Wallaya Villas in Phuket, with 25 of them still available for purchase. The project is under construction, with completion set for June 30, 2026.
Villa sizes range from 272 to 897 square meters, with 3 to 5 bedrooms per unit. Prices start at 23,882,375 THB and go up to 78,160,500 THB, working out to a price per square meter of roughly 87,803 THB. The range of sizes and prices covers both smaller and larger villa formats within the same development.
A monthly maintenance fee applies at a rate of 25 THB per square meter. For a 272 sqm villa this comes to about 6,800 THB per month, and for an 897 sqm villa about 22,425 THB per month.
The development is located in Thailand, on the island of Phuket.
This description was prepared with the help of artificial intelligence from developer data and public sources. Please check key figures and terms with our adviser.
Price in your currency
Rate: 1 USD = 33.5772 THB≈ $711,268Rate as of 2026-10-14
Denominated in THB - a natural hedge against a weakening USD.
Sources: exchangerate-api.com
Location
Phuket, Thailand
A shortlist for your goals
Want to weigh several options before deciding?
We will send comparable options with price, area, completion date and payment terms.
- A side-by-side comparison of price and terms
- What to check on the property before signing
- The order of the deal and the cost of registration
Similar
Similar properties
Ready
฿71,000per m²Phuket, Thailand
Mouana Residence KO KAEO
4 bedrooms, 332 м²from ฿23,500,000≈ $699,88032% below the city median
Under construction
฿53,000per m²Phuket, Thailand
Larimar Vista
4-5 bedrooms, 425 м²from ฿24,500,000≈ $729,66249% below the city medianNeed help choosing: Phuket?
Write to a manager: we reply within a few seconds and send a selection for your budget.