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
$ 446 304
price from developer
$ 5 955
deposit
$ 105 621
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
+ $ 46 308
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 492 612 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 46 308
$ 446 304
Construction Start
$ 492 612
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 44 675
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 723 per month (≈ +$ 44 675 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 3 723
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 978 per month (≈ +$ 35 740 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 2 978
Monthly income
12.5 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
$ 446 304
09.2026
Foundation
$ 455 230
+ $ 8 926
12.2026
Frame
$ 464 335
+ $ 18 031
03.2027
Interior works
$ 478 265
+ $ 31 961
08.2027
Completed
$ 492 613
+ $ 46 309
Total return:
+ $ 46 308
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 5 955
The total price is $ 446 304, split into 5 payments through Q3 2027. The deposit is $ 5 955. The first installment is $ 105 621 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 950
1
09.2026
$ 105 620
2
11.2026
$ 83 680
3
02.2027
$ 83 680
4
05.2027
$ 83 680
5
08.2027
$ 83 680
* 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
