5 beds
2 floors
306.5 sqm
Villa with an area of 306.49 sq. m located on a plot of 369.93 sq. m and is made in a two-story format, which ensures convenient zoning of the space. The layout includes 4 bedrooms and 3 bathrooms. On the ground floor there is a spacious living room with kitchen and dining area, forming a single open space for everyday life and relaxation. The property provides a private pool and parking space.
An installment plan is available for purchase with a down payment of 25% and subsequent payment for the construction stages, which allows you to distribute the financial burden over the period of the project. The construction completion guarantee is 12–14 months after the start of the work, reducing the risks for the buyer during the construction phase. The price includes cabinet furniture, while upholstered furniture is purchased separately — this allows the buyer to independently choose the interior to suit their own tasks and preferences.
The drive time to Surin and Bang Tao beaches is about 15 minutes. The management company is STAYLAR, providing professional support for the rental. The villa will be of interest to buyers who want to buy a property where they can live independently and receive a stable rental income during periods of absence.
Villa purchase savings
$ 801 090
price from developer
$ 6 075
deposit
$ 194 199
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
+ $ 83 122
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 884 212 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 83 122
$ 801 090
Construction Start
$ 884 212
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 80 189
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 682 per month (≈ +$ 80 189 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 6 682
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 346 per month (≈ +$ 64 151 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 346
Monthly income
12.5 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
+ $ 16 022
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 200 273. By the time of the second payment (december 12), the property price will be $ 817 112. You exit the deal and assign your ownership rights, yielding a 8% profit of $ 16 022
$ 6 075
Deposit
$ 194 199
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
$ 801 090
12.2026
Foundation
$ 817 112
+ $ 16 022
03.2027
3rd floor
$ 841 625
+ $ 40 535
09.2027
Facade
$ 858 458
+ $ 57 368
12.2027
Completed
$ 884 212
+ $ 83 122
Total return:
+ $ 83 122
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 075
The total price is $ 801 090, split into 5 payments through Q4 2027. The deposit is $ 6 075. The first installment is $ 194 199 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 070
1
09.2026
$ 194 200
2
12.2026
$ 150 200
3
04.2027
$ 150 200
4
08.2027
$ 150 200
5
11.2027
$ 150 200
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Sunrise Lake is located in an area with convenient transport accessibility and quick access to key locations on the west coast of Phuket. The drive time to Bang Tao Beach and Surin Beach is about 15 minutes, to Kamala Beach — about 20 minutes drive. The Laguna Golf Phuket is about 18 minutes away and British International School — is about 25 minutes away.
Ban Bang New Lake is a 1-minute drive away, suitable for walking and outdoor recreation. The Blue Tree Phuket leisure complex and HomePro hypermarket are about 5 minutes away, while the Porto de Phuket shopping mall and Bang Tao Night Market — are about 10 minutes away, providing quick access to shops, restaurants and everyday infrastructure.
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
