13 photos

The Harmony by Wallaya Villas

37 Private Pool Villas in Phuket's Premier Corridor

from $672,743(฿23,882,375)from $2,473/m²
Phuket, Vietnam
VillaUnder Construction37 total units25 available units

Key Facts

TypeVilla
CompletionUnder Construction — 2026-06-30
Total Units37
Available Units25
Area272 – 897 m²
Price Range$672,743$2,110,199
Price per m²$2,473/m²

Description

Phuket's Cherngtalay district has quietly become the island's most coveted address for European investors — and The Harmony by Wallaya Villas arrives at precisely the right moment to capitalise on that momentum. Set across 18,174 sqm in the Si Sunthon corridor, this collection of 37 private villas represents one of the more compelling opportunities to buy a villa in Phuket that we have presented to our clients this year. Wallaya Villas Development is a name well-known to our team from multiple site inspections: a developer with a consistent track record of delivering tropical contemporary architecture that translates directly into strong rental premiums.

The project offers three villa configurations, from a 3-bedroom residence of 272 sqm through to a generous 5-bedroom Super Villa spanning 897 sqm. Every unit includes a private swimming pool — not a shared rooftop amenity or a communal facility, but a dedicated pool integral to the villa itself. For European buyers accustomed to the villa rental markets of Mallorca or the Algarve, the standard here is comparable, yet the entry price and yield potential tell a very different story. With rental yields projected at 6.7% and an expected ROI of 9.2%, the numbers position this firmly in the category of serious overseas property investment rather than lifestyle indulgence.

The Pasak–Cherngtalay corridor sits minutes from Bang Tao Beach and the Laguna resort complex, which functions as a demand anchor for short-term rentals throughout the year. International dining, premium supermarkets, and the medical facilities that matter to long-stay guests are all within immediate reach — a detail our Warsaw-based advisors specifically verify on every inspection trip, because rental occupancy depends on it. For investors seeking Thailand real estate that performs across both peak and shoulder seasons, this location delivers structural advantages that more remote hillside projects simply cannot match.

With 25 of 37 villas still available and completion scheduled for Q2 2026, there is a meaningful window to enter at pre-completion pricing. Varsovia Estate's on-the-ground team in Phuket has reviewed the construction timeline and the developer's delivery history on previous phases. We are satisfied with what we have seen. If you are looking at Phuket property for sale with a clear exit strategy and verifiable yield data, The Harmony warrants a serious conversation with our investment advisors.

Available Units

3 Bedrooms272
$611,585(฿21,711,250)$677,606(฿24,055,000)
20 available units
5 Bedrooms897
$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

Interested in this project?