2 beds
2 floors
228 sqm
Villa Riverhouse of 228 sqm is located on a plot of 207 sqm in Cherngtalai district, an 8-minute drive from Bangtao Beach and next to Boat Avenue and Porto de Phuket. Phuket airport — about 20 minutes away. This location supports the demand for rent and makes the purchase of a villa relevant for both investment and personal living. Construction takes about 12 months after payment.
The layout includes 2 bedrooms, a spacious living room, kitchen area, terrace and private pool. The format is suitable for couples, small families, expats and tenants looking for a private villa in a sought-after area of Phuket.
The facility is equipped with energy-efficient solutions of the complex: solar panels, smart-grid system, energy storage, air conditioning and flood protection. This reduces operating costs and increases the long-term value of the property to the buyer.
Villa purchase savings
$ 782 854
price from developer
$ 15 657
deposit
$ 219 199
down payment
5 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 80 242
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 863 096 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 80 242
$ 782 854
Construction Start
$ 863 096
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 95 508
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 959 per month (≈ +$ 95 508 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 7 959
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 367 per month (≈ +$ 76 407 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 6 367
Monthly income
10.2 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 39 142
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 234 856. By the time of the second payment (september 09), the property price will be $ 821 996. You exit the deal and assign your ownership rights, yielding a 16.7% profit of $ 39 142
$ 15 657
Deposit
$ 219 199
First Installment
16.7 %
Profit, %
Price growth by completition in USD
Construction stages: 2
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 782 854
06.2026
Foundation
$ 821 997
+ $ 39 143
06.2027
Completed
$ 863 097
+ $ 80 243
Total return:
+ $ 80 242
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 15 657
The total price is $ 782 854, split into 5 payments through Q2 2027. The deposit is $ 15 657. The first installment is $ 219 199 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 660
1
06.2026
$ 219 200
2
09.2026
$ 137 000
3
12.2026
$ 137 000
4
03.2027
$ 137 000
5
06.2027
$ 137 000
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Bang Tao Beach can be reached in just 5-7 minutes by enjoying the white sand and beach clubs. Laguna Phuket Resort is 10 minutes away with a golf club, luxury resorts and restaurants. For families with children, UWC Thailand International School is just 15 minutes away. Porto de Phuket and Boat Avenue shopping centers are 10 minutes away, with shops, restaurants and a supermarket. Phuket International Airport is a 25-minute drive away, while busy Patong – is a 30-minute drive away.
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
