4 beds
2 floors
400 sqm
The 400 sqm Riverhouse Villa is located on a plot of 466 sqm in Cherngtalai district, 2 km from Bangtao Beach and next to Boat Avenue and Porto de Phuket. Phuket airport — about 20 minutes away. This location maintains high demand for rent 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 and includes 4 bedrooms, a spacious living room, a kitchen area, a terrace, a private pool and its own parking. The increased area of the house and plot makes the facility convenient for large families, expats, long-term guests and tenants who value privacy, space and access to Cherngtalai infrastructure.
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
$ 1 400 168
price from developer
$ 28 003
deposit
$ 392 047
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
+ $ 143 518
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 543 686 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 143 518
$ 1 400 168
Construction Start
$ 1 543 686
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 140 017
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 668 per month (≈ +$ 140 017 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 11 668
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 334 per month (≈ +$ 112 013 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 9 334
Monthly income
12.5 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
+ $ 70 009
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 420 051. By the time of the second payment (september 09), the property price will be $ 1 470 177. You exit the deal and assign your ownership rights, yielding a 16.7% profit of $ 70 009
$ 28 003
Deposit
$ 392 047
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
$ 1 400 168
06.2026
Foundation
$ 1 470 176
+ $ 70 008
06.2027
Completed
$ 1 543 685
+ $ 143 517
Total return:
+ $ 1 43 518
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 28 003
The total price is $ 1 400 168, split into 5 payments through Q2 2027. The deposit is $ 28 003. The first installment is $ 392 047 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 28 000
1
06.2026
$ 392 050
2
09.2026
$ 245 030
3
12.2026
$ 245 030
4
03.2027
$ 245 030
5
06.2027
$ 245 030
* 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
