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
$ 928 639
price from developer
$ 18 573
deposit
$ 260 019
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
+ $ 95 186
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 023 825 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 95 186
$ 928 639
Construction Start
$ 1 023 825
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 92 957
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 746 per month (≈ +$ 92 957 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 7 746
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 197 per month (≈ +$ 74 365 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 197
Monthly income
12.5 years
Payback period
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
$ 928 639
06.2026
Foundation
$ 975 071
+ $ 46 432
06.2027
Completed
$ 1 023 825
+ $ 95 186
Total return:
+ $ 95 186
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 18 573
The total price is $ 928 639, split into 5 payments through Q2 2027. The deposit is $ 18 573. The first installment is $ 260 019 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 18 570
1
09.2026
$ 260 020
2
11.2026
$ 162 510
3
01.2027
$ 162 510
4
03.2027
$ 162 510
5
05.2027
$ 162 510
* 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
