Cherngtalay, Phuket
Cherngtalay Pool Villas
An established, income-generating villa business on Soi Pasak 8/4, Cherngtalay — three open-plan pool villas near Boat Avenue and Laguna Resort, completed June 2023 and sold as a single, fully furnished turn-key portfolio.
3
Bedrooms
3
Bathrooms
234–252 sqm
Area
Asking Price
฿39,000,000
15% Projected ROI
- 3 villas available — individual Chanote Title
- Fully furnished, turn-key condition
- Minutes from Boat Avenue & Laguna Resort
- Double lock-up garage per villa
- Established short-term rental business
The Portfolio
Land 373.10 sqm
Villa 234.83 sqm
Land 425.20 sqm
Villa 234.83 sqm
Land 552.00 sqm
Villa 251.78 sqm
Property Overview
Excellent investment opportunity located in the heart of Cherngtalay. These open-plan pool villas consist of 3 bedrooms, 3 bathrooms and a double lock-up garage, completed in June 2023. All villas come completely furnished and are located near the famous Boat Avenue and Laguna Resort complexes.
The portfolio comprises three villas, each with an individual Chanote Title:
Villa A — 373.10 sqm land, 234.83 sqm villa Villa B — 425.20 sqm land, 234.83 sqm villa Villa C — 552.00 sqm land, 251.78 sqm villa
Priced at THB 54 million if purchased individually, the complete operating business is offered as a single package at THB 39 million — an income-generating portfolio with solid rental returns and an estimated 15% ROI per annum.
Ownership Structure
Three villas. Three Chanote titles.
Each villa holds its own freehold Chanote title — Thailand's highest-certainty land ownership document — so the portfolio can be acquired in full or split and transferred individually. Below is the exact land area and built living space for each unit.
Freehold Chanote
The most secure land title in Thailand — surveyed and GPS-pinned by the Land Department.
Individual Titles
One title per villa, so each unit can be bought, financed, or transferred separately.
Flexible Acquisition
Purchase the full portfolio or a single villa — priced to favour the full acquisition.
Villa A
Unit 1 / 3Land Area
373.10 sqm
Villa Area
234.83 sqm
Indicative Share
฿13,000,000
per-unit share of the ฿39,000,000 portfolio price
Villa B
Unit 2 / 3Land Area
425.20 sqm
Villa Area
234.83 sqm
Indicative Share
฿13,000,000
per-unit share of the ฿39,000,000 portfolio price
Villa C
Unit 3 / 3Land Area
552.00 sqm
Villa Area
251.78 sqm
Indicative Share
฿13,000,000
per-unit share of the ฿39,000,000 portfolio price
Indicative share figures divide the portfolio asking price evenly for illustration only; individual villa pricing differs. The owner lists the portfolio at ฿39,000,000 versus ฿54M when sold as individual units.
Investment Modelling
Model your rental yield.
Adjust nightly rate, occupancy and operating assumptions to estimate the rental yield and 5-year return for Cherngtalay Pool Villas. All figures update live.
ROI Calculator
Projected Net Yield
2.1%
822,375 ฿ net annual income · 255 occupied nights
- Gross annual rental income
- 1,096,500 ฿
- Gross yield
- 2.8%
- Net annual income
- 822,375 ฿
- Projected value (5 yr)
- 52,190,798 ฿
- Total return over 5 years
- 17,302,673 ฿
- Annualised total return
- 7.6%
Estimates only, based on your inputs and the operating business's rental performance. Not financial advice.
Return Forecast
Five years of projected returns.
A clear, year-by-year view of the projected rental income, capital appreciation, and cumulative return for Cherngtalay Pool Villas — based on the ฿39,000,000 asking price and current market performance.
5-Year Return Projection
| Year | Net Rental | Appreciation | Annual Return | Cumulative | Property Value |
|---|---|---|---|---|---|
| Yr 1 | ฿2,730,000 | ฿3,120,000 | ฿5,850,000 | ฿5,850,000 | ฿42,120,000 |
| Yr 2 | ฿2,866,500 | ฿3,369,600 | ฿6,236,100 | ฿12,086,100 | ฿45,489,600 |
| Yr 3 | ฿3,009,825 | ฿3,639,168 | ฿6,648,993 | ฿18,735,093 | ฿49,128,768 |
| Yr 4 | ฿3,160,316 | ฿3,930,301 | ฿7,090,617 | ฿25,825,710 | ฿53,059,069 |
| Yr 5 | ฿3,318,332 | ฿4,244,726 | ฿7,563,058 | ฿33,388,768 | ฿57,303,795 |
| 5-Year Total | ฿33,388,76886% of asking price | ฿57,303,795 | |||
Projections combine an estimated 7% net rental yield (growing 5% p.a.) with 8% annual capital appreciation, based on the operating business's asking price. Figures are illustrative and based on current market performance; actual returns may vary. Request the full prospectus for detailed assumptions.
Location & Lifestyle
Cherngtalay — and what surrounds it.
Boat Avenue
Dining & Retail
Laguna Phuket Golf Club
Recreation
Bang Tao Beach
Beach
UWC Thailand Intl. School
International School
Investment Inquiry