5 beds
2 floors
306.5 sqm
Villa with an area of 306.49 sq. m located on a plot of 369.93 sq. m and is made in a two-story format, which ensures convenient zoning of the space. The layout includes 4 bedrooms and 3 bathrooms. On the ground floor there is a spacious living room with kitchen and dining area, forming a single open space for everyday life and relaxation. The property provides a private pool and parking space.
An installment plan is available for purchase with a down payment of 25% and subsequent payment for the construction stages, which allows you to distribute the financial burden over the period of the project. The construction completion guarantee is 12–14 months after the start of the work, reducing the risks for the buyer during the construction phase. The price includes cabinet furniture, while upholstered furniture is purchased separately — this allows the buyer to independently choose the interior to suit their own tasks and preferences.
The drive time to Surin and Bang Tao beaches is about 15 minutes. The management company is STAYLAR, providing professional support for the rental. The villa will be of interest to buyers who want to buy a property where they can live independently and receive a stable rental income during periods of absence.
Villa purchase savings
$ 808 762
price from developer
$ 6 133
deposit
$ 196 058
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
+ $ 83 918
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 892 680 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 83 918
$ 808 762
Construction Start
$ 892 680
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 80 876
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 740 per month (≈ +$ 80 876 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 6 740
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 392 per month (≈ +$ 64 701 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 392
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
+ $ 16 175
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 202 191. By the time of the second payment (october 10), the property price will be $ 824 937. You exit the deal and assign your ownership rights, yielding a 8% profit of $ 16 175
$ 6 133
Deposit
$ 196 058
First Installment
8 %
Profit, %
Price growth by completition in USD
Construction stages: 4
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
$ 808 762
12.2026
Foundation
$ 824 937
+ $ 16 175
03.2027
3rd floor
$ 849 685
+ $ 40 923
09.2027
Facade
$ 866 679
+ $ 57 917
12.2027
Completed
$ 892 679
+ $ 83 917
Total return:
+ $ 83 918
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 133
The total price is $ 808 762, split into 5 payments through Q4 2027. The deposit is $ 6 133. The first installment is $ 196 058 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 130
1
06.2026
$ 196 060
2
10.2026
$ 151 640
3
03.2027
$ 151 640
4
07.2027
$ 151 640
5
12.2027
$ 151 640
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Sunrise Lake is located in an area with convenient transport accessibility and quick access to key locations on the west coast of Phuket. The drive time to Bang Tao Beach and Surin Beach is about 15 minutes, to Kamala Beach — about 20 minutes drive. The Laguna Golf Phuket is about 18 minutes away and British International School — is about 25 minutes away.
Ban Bang New Lake is a 1-minute drive away, suitable for walking and outdoor recreation. The Blue Tree Phuket leisure complex and HomePro hypermarket are about 5 minutes away, while the Porto de Phuket shopping mall and Bang Tao Night Market — are about 10 minutes away, providing quick access to shops, restaurants and everyday infrastructure.
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
