3 beds
2 floors
141.5 sqm
Villa Sopra 3 — 141.46 sqm two-storey villa with 3 bedrooms, private pool and parking. All bedrooms are located on the second floor, so the private area is separated from the common space, which is convenient for families with children, owners who often receive guests, or those who work from home and value separation of functions.
On the ground floor there is a kitchen-living room with a guest bathroom — a full-fledged common area for life, relaxation and communication. This format makes the purchase rational for those who want to buy a villa in Phuket with a larger capacity, but without excess space and unnecessary maintenance costs.
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 buyers looking for a private villa in a developed area with high liquidity.
Villa purchase savings
$ 398 082
price from developer
$ 6 129
deposit
$ 93 391
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
+ $ 41 305
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 439 387 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 41 305
$ 398 082
Construction Start
$ 439 387
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 42 993
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 583 per month (≈ +$ 42 993 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 3 583
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 866 per month (≈ +$ 34 394 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 2 866
Monthly income
11.6 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
+ $ 7 961
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 99 520. By the time of the second payment (september 09), the property price will be $ 406 043. You exit the deal and assign your ownership rights, yielding a 8% profit of $ 7 961
$ 6 129
Deposit
$ 93 391
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
$ 398 082
09.2026
Foundation
$ 406 044
+ $ 7 962
12.2026
Frame
$ 414 165
+ $ 16 083
03.2027
Interior works
$ 426 590
+ $ 28 508
08.2027
Completed
$ 439 388
+ $ 41 306
Total return:
+ $ 41 305
* 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 $ 398 082, split into 5 payments through Q3 2027. The deposit is $ 6 129. The first installment is $ 93 391 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 130
1
06.2026
$ 93 390
2
09.2026
$ 74 640
3
01.2027
$ 74 640
4
04.2027
$ 74 640
5
08.2027
$ 74 640
* 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
