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
$ 1 387 396
price from developer
$ 27 748
deposit
$ 388 471
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
+ $ 142 208
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 529 604 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 142 208
$ 1 387 396
Construction Start
$ 1 529 604
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 138 740
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 562 per month (≈ +$ 138 740 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 11 562
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 249 per month (≈ +$ 110 992 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 9 249
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
$ 1 387 396
06.2026
Foundation
$ 1 456 766
+ $ 69 370
06.2027
Completed
$ 1 529 604
+ $ 142 208
Total return:
+ $ 1 42 208
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 27 748
The total price is $ 1 387 396, split into 5 payments through Q2 2027. The deposit is $ 27 748. The first installment is $ 388 471 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 27 750
1
07.2026
$ 388 470
2
09.2026
$ 242 790
3
12.2026
$ 242 790
4
03.2027
$ 242 790
5
05.2027
$ 242 790
* 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
