2 beds
2 floors
228 sqm
Villa Riverhouse of 228 sqm is located on a plot of 207 sqm in Cherngtalai district, an 8-minute drive from Bangtao Beach and next to Boat Avenue and Porto de Phuket. Phuket airport — about 20 minutes away. This location supports the demand for rent and makes the purchase of a villa relevant for both investment and personal living. Construction takes about 12 months after payment.
The layout includes 2 bedrooms, a spacious living room, kitchen area, terrace and private pool. The format is suitable for couples, small families, expats and tenants looking for a private villa in a sought-after area of Phuket.
The facility is equipped with energy-efficient solutions of the complex: solar panels, smart-grid system, energy storage, air conditioning and flood protection. This reduces operating costs and increases the long-term value of the property to the buyer.
Villa purchase savings
$ 765 741
price from developer
$ 15 315
deposit
$ 214 407
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
+ $ 78 488
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 844 229 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 78 488
$ 765 741
Construction Start
$ 844 229
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 93 420
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 785 per month (≈ +$ 93 420 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 7 785
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 228 per month (≈ +$ 74 736 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 6 228
Monthly income
10.2 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 765 741
06.2026
Foundation
$ 804 028
+ $ 38 287
06.2027
Completed
$ 844 229
+ $ 78 488
Total return:
+ $ 78 488
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 15 315
The total price is $ 765 741, split into 5 payments through Q2 2027. The deposit is $ 15 315. The first installment is $ 214 407 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 310
1
08.2026
$ 214 410
2
10.2026
$ 134 000
3
01.2027
$ 134 000
4
03.2027
$ 134 000
5
06.2027
$ 134 000
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Bang Tao Beach can be reached in just 5-7 minutes by enjoying the white sand and beach clubs. Laguna Phuket Resort is 10 minutes away with a golf club, luxury resorts and restaurants. For families with children, UWC Thailand International School is just 15 minutes away. Porto de Phuket and Boat Avenue shopping centers are 10 minutes away, with shops, restaurants and a supermarket. Phuket International Airport is a 25-minute drive away, while busy Patong – is a 30-minute drive away.
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
