Wallaya Residence Nai Harn
Verified· 2026-08-13Condo · Nai Harn
Wallaya Residence Nai Harn is an off-plan development in Nai Harn, by Wallaya Villas. Prices start from ฿3,960,000, condo, 1–3 bedrooms, completion 2027.
Wallaya Residence Nai Harn is a 285-unit condominium across three seven-storey buildings near Nai Harn Beach in Phuket's quieter south, by established villa developer Wallaya Villas. Studios through three-bedroom units of 36–94 m² are priced from ฿3.96M (studio) to about ฿10.8M, offered freehold or leasehold with a staged payment plan and completion in Q3 2027. Marketed on a 6–8% rental-return basis; verify the yield assumptions and quota independently before committing.
Nai Harn is an upscale-residential bay on Phuket's south coast, built around one of the island's most-loved beaches and a freshwater lagoon. Nai Harn area guide →
Quick facts
On the map
Shows the approximate area location and key places nearby — not the project's exact address.
What's nearby
Straight-line distance from the area centre — a proximity guide, not exact drive-times.
All Phuket key places →Who it suits / what to consider
Strengths: off-plan with payment plan, accessible entry price.
Consider: off-plan — verify the developer's track record and escrow; factor in time to completion.
Demand & liquidity
Who buys: Rental-focused investors and holiday buyers drawing on Phuket's tourist flow — Western, Russian/CIS, Chinese and Middle-Eastern visitors. Income, not lifestyle, is the driver.
Liquidity: Short-term rental demand is deepest in beach-and-lifestyle areas, but it swings with season and arrivals — annualise the yield. Resale is broad where location and rentability are strong.
The buyer mix shifts year to year with travel, currencies and policy — a snapshot, not a constant.
Yield & payback
Yield & payback calculator
Your scenarioResident = progressive on net; non-resident = 15% on gross. Exact figures →
Phuket has averaged ~5–10%/yr recently; we default to a conservative 5%. Set 0 to see rent only. Not a guarantee — paper gain until you sell.
Add a mortgage (default: cash)
Total return / yr
9.4%
net rent + growth
Net rental yield
4.5%
rent only
Break-even
9 yr
with +5% growth
Net cash flow
฿14,685
/ month
Rent-only payback: 22 yr · gross yield 5.5%
Where the rent goes
Indicative estimate you control — not a forecast, guarantee or tax/legal advice. Total return and break-even use the capital-growth assumption you set (default 5%/yr, a paper gain until you sell); net rental yield and rent-only payback do not. Excludes resale/exit costs and financing beyond the loan field.
Frequently asked questions
What is Wallaya Residence Nai Harn and where is it?
Wallaya Residence Nai Harn is a condominium in Nai Harn, Phuket, by Wallaya Villas. Sizes 36–94 m², 1–3 bedrooms.
How much does Wallaya Residence Nai Harn cost?
Prices start from ฿3,960,000. As an off-plan project, staged payment plans tied to construction are usually available.
When will Wallaya Residence Nai Harn be completed?
The project is off-plan, with planned completion in 2027. Track construction milestones and the developer's record.
Who is the developer of Wallaya Residence Nai Harn?
The developer is Wallaya Villas. See their track record, reputation and other projects on the developer page.
How far is Wallaya Residence Nai Harn from the beach and airport?
Approximately: ≈37.7 km to the airport (straight line). See "What's nearby" for the full list.
How close are international schools?
The nearest international school in our data is British Curriculum International School (BCIS), ≈9.2 km (straight line). See "What's nearby".
Can a foreigner buy at Wallaya Residence Nai Harn?
Yes. Condo units are usually available to foreigners in freehold within the building's 49% quota; villas with land are held via leasehold or a company. Confirm the exact status per unit.
Last updated: 2026-08-13. Figures are indicative estimates, not a guarantee. Methodology is open.