EN
Wallaya Residence
Nai Harn · Wallaya Villas

Wallaya Residence

A low-rise, 285-unit condominium in quiet Nai Harn from a developer with a 20-year portfolio

See available unitsArea guide
Wallaya Residence · Nai Harn
CondominiumUnder construction
Price from
~$129,963
unit sizes
36–94 sqm
to the sea
~2 km
Nai Harn
declared yield
~6%
developer projection
Completion
2027
off-plan, delivery Q3 2027
Ownership
freehold / leasehold
confirmed per unit
The short version for an investor

Wallaya Residence — condo project, Nai Harn: entry from ~$129,963, from $3,610 per sqm. Beach: Nai Harn, ~2 km. Both freehold and leasehold available. Yield: ~6% developer projection. Completion: off-plan, delivery Q3 2027.

Plus. A low entry price for the Nai Harn area — from ~$129,963 for a studio
Minus. Off-plan — delivery only in Q3 2027, a wait of over two years from today
About the project

Wallaya Residence is a low-rise condominium of 285 units across three 7-storey buildings in quiet Nai Harn, southern Phuket. The unit mix runs from studios (~36 sqm) to 3-bedroom units (~94 sqm), positioned by the developer under the concept “Slow Living, Refined”. It is built by Wallaya Villas, a family company with a portfolio of over 20 projects on the island. Entry is from ~$129,963 for a studio, with delivery expected in Q3 2027.

Location and surroundings

Nai Harn is one of the calmest beach districts in the south of the island, less touristy than the west coast, known for its freshwater lake popular with locals and its viewpoints. Nai Harn Beach is about 2 km from the complex — a drive rather than a walk. In return, the district offers an unhurried atmosphere and distance from the dense development of Patong and Karon.

In the same Nai Harn district, our catalogue also lists Chardonnay Nai Harn, a built or under-construction condominium with a higher entry price (from ~$199,643). The price gap is mainly a matter of stage: Wallaya Residence is off-plan with a 2027 delivery horizon, while district alternatives may be closer to completion.

Economics and pricing

Entry into the project starts from ~$129,963 for a ~36 sqm studio, which is an accessible entry point for the Nai Harn district — comparable condo projects in the south of the island start noticeably higher. The unit mix extends up to 3-bedroom units of about 94 sqm at the top tier. Running costs are partly known: CAM fee is about 80 THB per sqm per month, and the sinking fund is about 1,000 THB per sqm, paid once at purchase — standard figures for Thai condos, neither inflated nor understated.

Rental yield is projected by the developer at around 6% annually — a standard marketing benchmark for an off-plan condo at the sales stage, with no public occupancy history since the building hasn’t been built yet. The stated amenity package is rich for a project of this size: pool, gym, spa, kids’ club, coworking, a restaurant with a conference area, and a rooftop bar with a cinema — above the typical set for a condo at this entry price.

Stage, developer and risks

Wallaya Villas is a family developer with a history on the island since 2006–2007 and a portfolio of over 20 projects, but the company’s specialization is historically villas, in a different district (Thalang/Cherng Talay). Wallaya Residence is a large condo project by the developer’s standards, in an unfamiliar format and district for the company — worth weighing when assessing risk, since its track record in multi-unit construction at this scale is shorter than in villas.

Key risks: first, the delivery horizon — Q3 2027, more than two years out — carries the standard off-plan risk of timeline slippage; second, the project’s scale (285 units) means liquidity and the appeal of any given unit will depend heavily on floor, view and building, which is worth confirming as construction nears completion; third, the freehold quota is legally capped at 49% foreign ownership in a condominium and tends to fill quickly in popular projects, so the status of a specific unit should be checked in advance.

Who it suits: a buyer of a compact unit in quiet Nai Harn for whom an accessible entry price matters more than a quick handover, and who is comfortable investing off-plan with a 2027 horizon. Our role as an agency is to track freehold-quota availability by unit, verify the construction and payment schedule, and support the deal from reservation through title registration.

Key facts
AreaNai Harn
BeachNai Harn, ~2 km
Completionoff-plan, delivery Q3 2027
Price fromfrom ~$129,963
Ownershipfreehold / leasehold — confirmed per unit
Format285 units across 3 buildings of 7 floors, studio to 3-bedroom, 36–94 sqm
Concept"Slow Living, Refined" — a low-key format in quiet Nai Harn
DeveloperWallaya Villas — on the Phuket market since 2006–2007, 20+ projects
Stageoff-plan, delivery Q3 2027
Facilitiespool, gym, spa, kids’ club, coworking, rooftop bar and cinema

Prices and availability change; data is accurate as of the page update date. Request a fresh price list — we send it the same day. Updated: August 2026.

Units & prices
TypeArea$/sqmPrice
Studio~36 sqm~$3,610from ~$129,963
3-bedroom (top tier)upper end of the unit mix, exact price on request~94 sqm
Availability & price

Which units are free right now — and how far the price really moves

By submitting the form you agree to the privacy policy

Wallaya Residence vs the Nai Harn market

Our catalog currently tracks 18 projects in Nai Harn; new-build entry level here: from ~$91,710. Wallaya Residence’s entry price is about 46% below the district median — one of the most affordable starts in the area.

The median is calculated from the “from” prices of all catalog projects in the district and refreshes with every update.

All projects in Nai Harn →

How it compares nearby

Neighbours are picked by the same property type and the closest entry price in the same area — the projects our buyers actually shortlist against each other. Figures recalculate with every catalogue update.

Wallaya ResidenceThis projectPalmetto CondominiumPalmetto Park
Price fromfrom ~$129,963from ~$130,063from ~$130,215
$/sqm$3,610$3,716$4,341
BeachNai Harn, ~2 kmKaron, ~700 mKaron, ~800 m
Completionoff-plan, delivery Q3 2027completed in 2019 (phase 1)completed in 2023 (phase 1)
Ownershipfreehold / leasehold — confirmed per unitfreehold / leaseholdfreehold / leasehold
Rental programyesyesyes
On-site facilities
Swimming pool on-siteFitness centreSpaKids’ clubRestaurant with a conference areaCoworking spaceRooftop bar and cinemaReception and parking
Location & distances
Nai Harn Beach
~2 km
Owner’s ongoing costs
CAM fee
~80 THB/sqm/month
Sinking fund
~1,000 THB/sqm one-off
Photos
Strengths
  • A low entry price for the Nai Harn area — from ~$129,963 for a studio
  • Full hotel-style infrastructure: spa, kids’ club, coworking, rooftop bar and cinema
  • A low-rise format (7 floors, 3 buildings) — not a thousand-unit tower
  • A developer with a 20-year portfolio on the island, not a market newcomer
Trade-offs
  • Off-plan — delivery only in Q3 2027, a wait of over two years from today
  • ~2 km to Nai Harn Beach — a vehicle is needed, no walking access
  • 285 units across 3 buildings — despite the "low-key" positioning this isn’t a small project, and liquidity will vary by floor and view
  • ~6% ROI is the developer’s projection at the sales stage, with no proven occupancy history yet
Legal deal structure

How ownership at Wallaya Residence is structured

The developer information in this listing states: freehold / leasehold — confirmed per unit. This is the project-level starting point, not a legal opinion on a particular unit. The contract, title, foreign quota and seller authority must be verified before reservation.

When buying freehold

A foreign-quota condominium is registered in the buyer’s name. Purchase funds must enter Thailand with the correct purpose so the receiving bank can issue the foreign-exchange evidence used at the Land Office.

When buying leasehold

Leasehold is registered as a long-term lease. The review covers the term, renewals, assignment, inheritance, early termination and the landowner’s obligation to register the transaction.

Before the next payment

Verify the receiving legal entity, construction milestone, payment trigger, delay remedies and the documents the seller must deliver for registration.

Thailand property due-diligence checklist →Bank of Thailand guidance on foreign-exchange transactions ↗

This is general information. Structure and taxes depend on the unit, seller and contract; an independent Thai lawyer should complete the final review.

Yield calculator

Estimate the unit’s returns

Net yield (owner)7.0%
Holding period
Appreciation / year5%
Annual operating costs1.5%
Purchase costs3.0%
Gross annual income
Net monthly income
Annual costs
Cash invested incl. costs
Value at exit
Payback
Total return over period

Indicative estimate: yield and the rental model depend on the project, unit and management program. Request an exact projection for a specific unit.

Get an exact projection
Similar projects

🎁 A gift with your enquiry

The “12 developer checks in Phuket” checklist plus a personal yield projection for your budget — sent via Telegram or e-mail.

Get the gift
Availability & price

Which units are free right now — and how far the price really moves

Availability changes weekly and isn’t published here. We’ll send the list of free units, an honest read on the negotiating room, and a net-yield calculation for your unit with every cost included.

TelegramWhatsAppE-mail us
1What are you looking for?
2Budget
3Where to send the shortlist
Artem Bukhkalov
Artem Bukhkalov · Answers enquiries personally
Founder of Layan Real Estate, authorised sales partner of VillaCarte Group
We reply on WhatsApp or Telegram usually within 15 minutes during working hours (9:00–20:00 Phuket time, UTC+7).

FAQ

How much does a unit cost at Wallaya Residence?

From ~$129,963 for a studio of about 36 sqm. The unit mix goes up to 3-bedroom units of about 94 sqm.

Who is the developer of Wallaya Residence?

Wallaya Villas — a family-run Phuket developer on the market since 2006–2007, with a portfolio of over 20 projects, mostly villas.

When will the project be completed?

The project is off-plan, with expected delivery in Q3 2027.

Freehold or leasehold?

Both options are available; the exact freehold quota and structure are confirmed per unit.

What are the running costs?

CAM fee is about 80 THB per sqm per month, and the sinking fund is about 1,000 THB per sqm, paid once at purchase.

How far is the beach?

About 2 km to Nai Harn Beach — a vehicle is needed, there’s no walking access.

How does Wallaya Residence compare to other Nai Harn projects in the catalogue?

The entry price is lower than Chardonnay Nai Harn (from ~$199,643), but the project is still off-plan with a further-out delivery horizon — Q3 2027 versus already-built or ready alternatives in the district.

Is the rental income guaranteed?

~6% developer projection — that is a projection, not a guarantee: actual income depends on occupancy, season and running costs. We model it for the specific unit before the deal.

How do I transfer the purchase money from abroad?

Funds arrive from abroad in foreign currency and the Thai bank issues an FET form. Without it the Land Department will not register freehold to a foreigner, so we agree the amount and payment reference in advance.

← All Phuket projects
See available units