13 photos
+6
13 photos
The Harmony by Wallaya Villas
from $672,743(฿23,882,375)from $2,473/m²
Phuket, Thailand
VillaUnder Construction37 total units25 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026-06-30 |
| Total Units | 37 |
| Available Units | 25 |
| Area | 272 – 897 m² |
| Price Range | $672,743 – $2,110,199 |
| Price per m² | $2,473/m² |
Description
Available Units
3 Bedrooms272 m²
$611,585(฿21,711,250) – $677,606(฿24,055,000)
20 available units
calculator.unitType_5br897 m²
$1,926,285(฿68,383,125) – $2,001,549(฿71,055,000)
5 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$4,455
Annual Net Income
$53,460
Gross Rental Yield
11.9%
Net Rental Yield
8.7%
Value in 5 Years
$818,438
Total 5-Year ROI
78%
Our calculations are based on a conservative scenario - long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Plavatelnyy Basseyn
Location
Similar Properties
Price Range
from $672,743(฿23,882,375)
$2,473/m²
Type
Villa
Area
272–897 m²
Completion
2026-06-30
Available Units
25/37