3 beds
2 floors
144.4 sqm
Villa Palas 3 — one-storey villa of 144.39 sqm on a plot of 185 sqm with 3 bedrooms, private pool and parking. The bedrooms are located without adjacent walls, so each area remains more private and the layout is convenient for families with children, guests or seasonal stays for several generations.
The kitchen-living room unites the central part of the villa and becomes the main space for living, relaxing and socializing. The pool and terrace extend the useful scenarios of the house, and the single-storey format makes the villa convenient for daily living without stairs and difficult navigation.
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
$ 459 672
price from developer
$ 6 133
deposit
$ 108 785
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
+ $ 47 696
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 507 368 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 47 696
$ 459 672
Construction Start
$ 507 368
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 49 645
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 137 per month (≈ +$ 49 645 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 137
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 310 per month (≈ +$ 39 716 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 310
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
+ $ 9 194
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 114 918. By the time of the second payment (october 10), the property price will be $ 468 866. You exit the deal and assign your ownership rights, yielding a 8% profit of $ 9 194
$ 6 133
Deposit
$ 108 785
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
$ 459 672
09.2026
Foundation
$ 468 865
+ $ 9 193
12.2026
Frame
$ 478 242
+ $ 18 570
03.2027
Interior works
$ 492 589
+ $ 32 917
08.2027
Completed
$ 507 367
+ $ 47 695
Total return:
+ $ 47 696
* 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 $ 459 672, split into 5 payments through Q3 2027. The deposit is $ 6 133. The first installment is $ 108 785 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 130
1
06.2026
$ 108 790
2
10.2026
$ 86 190
3
01.2027
$ 86 190
4
04.2027
$ 86 190
5
08.2027
$ 86 190
* 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
