2 beds
2 floors
118.8 sqm
Villa Palas 2 — one-storey villa of 118.83 sqm on a plot of 185 sqm with 2 bedrooms, private pool and parking. The bedrooms are located on opposite sides of the kitchen-living room, each has its own bathroom, so the layout is convenient for family, couples, guests or seasonal accommodation without crossing private areas.
The central kitchen-living room forms the main space for living and relaxing, while the pool and terrace expand the scenarios for using the villa in a tropical climate. This format is suitable for those who want to buy a private house in Phuket without extra number of floors, with clear functionality and comfortable division of space.
Location in Cherng Talay, Bang Tao enhances the value of the purchase: near beaches, restaurants, supermarkets, international schools, clinics, Boat Avenue, Porto de Phuket, Blue Tree and Laguna Golf Club. Additional advantage — flexible payment terms: 20% of the cost can be paid over 2 years at a rate of 5% per annum, which reduces the burden on the budget and makes purchasing a villa more manageable.
Villa purchase savings
$ 421 012
price from developer
$ 6 019
deposit
$ 99 234
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
+ $ 43 684
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 464 696 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 43 684
$ 421 012
Construction Start
$ 464 696
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 51 363
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 280 per month (≈ +$ 51 363 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 280
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 424 per month (≈ +$ 41 091 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 424
Monthly income
10.2 years
Payback period
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
$ 421 012
09.2026
Foundation
$ 429 432
+ $ 8 420
12.2026
Frame
$ 438 021
+ $ 17 009
03.2027
Interior works
$ 451 162
+ $ 30 150
08.2027
Completed
$ 464 697
+ $ 43 685
Total return:
+ $ 43 684
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 019
The total price is $ 421 012, split into 5 payments through Q3 2027. The deposit is $ 6 019. The first installment is $ 99 234 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 020
1
07.2026
$ 99 230
2
10.2026
$ 78 940
3
01.2027
$ 78 940
4
04.2027
$ 78 940
5
08.2027
$ 78 940
* 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
