2 beds
2 floors
108 sqm
Villa Sopra 2 — 108.05 sqm two-storey villa with 2 bedrooms, private pool and parking. One bedroom is located on the ground floor, the second — on the second, so the layout is convenient for a family with a child, a couple who often receives guests, or owners who need to share private and guest space.
On the first level there is a kitchen-living room — the main area for everyday life, relaxation and communication. The compact area without extra meters makes the purchase rational for those who want to buy a private villa in Phuket with a clear budget, a swimming pool and their own parking.
Location in Cherng Talay, Bang Tao is suitable for permanent accommodation, seasonal travel and rentals: near beaches, restaurants, supermarkets, international schools, clinics, Boat Avenue, Porto de Phuket, Blue Tree and Laguna Golf Club. It will be convenient for families, expats, remote entrepreneurs and those looking for a villa in a developed area without having to live far from the infrastructure.
Villa purchase savings
$ 367 436
price from developer
$ 6 129
deposit
$ 85 730
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
+ $ 38 126
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 405 562 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 38 126
$ 367 436
Construction Start
$ 405 562
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 44 827
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 736 per month (≈ +$ 44 827 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 3 736
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 988 per month (≈ +$ 35 862 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 2 988
Monthly income
10.2 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
+ $ 7 349
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 91 859. By the time of the second payment (september 09), the property price will be $ 374 785. You exit the deal and assign your ownership rights, yielding a 8% profit of $ 7 349
$ 6 129
Deposit
$ 85 730
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
$ 367 436
09.2026
Foundation
$ 374 785
+ $ 7 349
12.2026
Frame
$ 382 281
+ $ 14 845
03.2027
Interior works
$ 393 749
+ $ 26 313
08.2027
Completed
$ 405 561
+ $ 38 125
Total return:
+ $ 38 126
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 129
The total price is $ 367 436, split into 5 payments through Q3 2027. The deposit is $ 6 129. The first installment is $ 85 730 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 130
1
06.2026
$ 85 730
2
09.2026
$ 68 890
3
01.2027
$ 68 890
4
04.2027
$ 68 890
5
08.2027
$ 68 890
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Sunrise Valley is located in Cherng Talay, Bang Tao, 14 minutes from Bangtao and Layan beaches. Within a radius of up to 9 km are Mini Mart, Tesco Lotus Express, Boat Avenue and Porto de Phuket with restaurants, supermarkets and shops. For leisure and sports, Blue Tree 3.3 km, SiamSportsPro Tennis Academy 1.3 km, Laguna Golf Club and Catch Beach Club 6 km are nearby. For families, proximity to HeadStart International School, UWC Thailand and Thalang Hospital within a radius of up to 20 minutes is important, making the location convenient for living, renting and subsequent resale.
Source: Exclusive 3D Aerial Photography of the «Cherng Talay» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
