Under construction
฿138,000per m²Phuket, Thailand
WALLAYA RESIDENCE NAI HARN, photo 1Price from
฿4,500,000≈ $134,020 · Rate as of 2026-10-14US dollar amounts are shown for easier comparison. The developer's price is set in the listing currency.฿125,000 per m² ≈ $3,723
pricier than 65% of city projects: +20%Data verified Oct 10, 2026 · price source: Arealisting catalog feed · updated 5 days ago
- Properties
- Condominium
- Area
- 36 - 94 m²
- Bedrooms
- Studio - 3
- Completion
- Q2 2028
- Readiness
- Under construction
- Available
- 158 of 285
- Dry season
- Feb, Jan, Mar
- First instalment
- 30%
Price
Is this expensive for the city
$3,723 per m², Phuket median $3,102
Median $3,102This project $3,723
$1,065$24,719
+20% vs the city median (Phuket), sample of 286 projects. pricier than 65% 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
- Rawai Beach1.38 km
- Nai Harn Beach1.62 km
- Kata Noi Beach4.11 km
- Kata Beach5.07 km
- Ao Yon Beach6.17 km
- Karon Beach7.85 km
What it really costs
Payment plan
- 30%Step 1 · Sign contract payment$40,206Within 30 days after reservation date
- 30%Step 2 · Payment 1$40,206Superstructure complete
- 15%Step 3 · Payment 2$20,103Architecture complete
- 15%Step 4 · Payment 3$20,103Furniture complete
- 10%Step 5 · Final payment$13,402Transfer date
- Total
- 100% · $134,020
The developer may revise the payment schedule. Confirm the current terms before the deal.
Maintenance
- Maintenance fee
- 80 ฿/sqm/month
- Sinking fund
- 1,000 ฿/sqm one-time
ROI Calculator
$67,010$520,710
$101$2,126
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
- $735
- Annual income
- $8,820
- Gross yield
- 9.0%
- Net yield
- 6.6%
- Value in 5 years
- $179,348
- 5-year ROI
- 67%
See calculation details
- Gross annual rent
- $12,121
- Common area fee
- -$965
- Tax (15% of 70%)
- -$1,273
- Agent commission
- -$1,063
- Net annual income
- $8,820
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 7.8, 98.3. This is a multi-year normal, not a weather forecast.
About the project
- Properties
- Condominium
- Completion
- Q2 2028
- Status
- Under construction
- Total units
- 285
- Available
- 158
- Area
- 36 - 94 m²
Description
Wallaya Villas Development Co., Ltd. is building WALLAYA RESIDENCE NAI HARN in Phuket, a condominium project of 285 units currently under construction, with completion set for June 30, 2028.
Unit sizes range from 36 sq m to 94 sq m, with layouts spanning studios up to three bedrooms. Prices start at 4,320,000 THB and go up to 14,100,000 THB, with a price per square meter of 120,000 THB. Of the 285 units in the project, 167 remain available, so most of the layout range can still be selected.
A monthly maintenance fee of 80 THB per square meter applies to units in the building. The project is located in Phuket, Thailand.
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≈ $134,020Rate 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
Under construction
฿142,000per m²
Pre-sale
฿150,000per m²Phuket, Thailand
VIP Tropika Phase 2
0-3 bedrooms, 29 м²from ฿4,439,000≈ $132,18844% above the city medianNeed help choosing: Phuket?
Write to a manager: we reply within a few seconds and send a selection for your budget.