3 beds
2 floors
316 sqm
The 316 sqm Riverhouse Villa is located on a plot of 312 sqm in Cherngtalai district, 2 km from Bangtao Beach and next to Boat Avenue and Porto de Phuket. Phuket airport — about 20 minutes away. The location maintains high rental demand and makes the purchase of a villa interesting for investment, personal living and subsequent resale. Construction takes about 12 months after payment.
The villa occupies 2 floors: on the first floor there is 1 bedroom, on the second — 2 more bedrooms. Each bedroom has its own bathroom, which is convenient for family, guests and tenants. There is also a spacious living room, kitchen area, terrace, private pool and private parking.
The facility is equipped with energy-efficient solutions of the complex: solar panels, smart-grid system, energy storage, air conditioning and flood protection. This helps reduce operating costs and increases the long-term value of the property to the buyer.
Villa purchase savings
$ 945 628
price from developer
$ 18 913
deposit
$ 264 776
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
+ $ 96 927
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 042 555 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 96 927
$ 945 628
Construction Start
$ 1 042 555
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 102 128
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 511 per month (≈ +$ 102 128 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 8 511
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 809 per month (≈ +$ 81 702 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 6 809
Monthly income
11.6 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
+ $ 47 282
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 283 688. By the time of the second payment (september 09), the property price will be $ 992 910. You exit the deal and assign your ownership rights, yielding a 16.7% profit of $ 47 282
$ 18 913
Deposit
$ 264 776
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
$ 945 628
06.2026
Foundation
$ 992 909
+ $ 47 281
06.2027
Completed
$ 1 042 554
+ $ 96 926
Total return:
+ $ 96 927
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 18 913
The total price is $ 945 628, split into 5 payments through Q2 2027. The deposit is $ 18 913. The first installment is $ 264 776 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 18 910
1
06.2026
$ 264 780
2
09.2026
$ 165 480
3
12.2026
$ 165 480
4
03.2027
$ 165 480
5
06.2027
$ 165 480
* 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
