14 photos

Cocoon Villas Maenam

Boutique Pool Villas with Exceptional Rental Yields

from $112,394(฿3,990,000)from $937/m²
Mae Nam 1, Ko Samui, เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, 84330, Thailand Koh Samui, Thailand
VillaUnder Construction15 total units2 available units

Key Facts

TypeVilla
CompletionUnder Construction —
Total Units15
Available Units2
Area120 – 194 m²
Price Range$112,394$182,817
Price per m²$937/m²

Description

For European investors seeking Thai property with demonstrable returns, Cocoon Villas Maenam presents a compelling boutique opportunity. This collection of 15 private pool villas sits in Samui's established Maenam district, where rental demand from Western holidaymakers remains consistently strong year-round. With projected annual yields reaching 22.82% through short-term letting, these properties answer a specific market need: turnkey vacation homes that generate income while you're not using them.

Each villa arrives fully equipped to European hospitality standards-QLED entertainment systems, zoned air conditioning throughout, contemporary fitted kitchens with quality appliances. The private pools feature LED mood lighting and automated chlorination, eliminating maintenance headaches for overseas owners. Smart home integration means climate control, lighting, and security systems respond to your phone, whether you're in Warsaw or on-site. Garden plots provide tropical privacy without the upkeep burden, as property management handles landscaping.

Maenam's appeal lies in its balance: developed enough for reliable infrastructure and dining options, yet retaining the palm-fringed beaches that draw repeat visitors. The corridor to Lamai connects you to Samui's eastern attractions within 15 minutes, while the island's international airport sits 20 minutes west. For comparison, these villa sizes (120-194 sqm) would command significantly higher purchase prices in Mediterranean resort markets, yet Cocoon's THB 33,250 per square meter positions capital growth potential favourably as Samui's property market continues maturing.

Varsovia Estate's Samui team has inspected the construction quality firsthand. The 30-year leasehold structure-registered with Thailand's Land Office-provides long-term security familiar to European buyers, while the staged payment plan (10% reservation, balance tied to verified construction milestones) protects your capital through the build process. With all 15 units spoken for, this reference point helps value similar opportunities we're currently presenting to Polish and European clients in Samui's villa segment.

Available Units

1 Bedroom120
$112,394(฿3,990,000)
2 available units
2 Bedrooms175
$163,099(฿5,790,000)
3 Bedrooms194
$182,817(฿6,490,000)

Investment Analysis

40%100%
0%20%
Monthly Net Income

$856

Annual Net Income

$10,269

Gross Rental Yield

14.0%

Net Rental Yield

9.1%

Value in 5 Years

$150,409

Total 5-Year ROI

80%

Our calculations are based on a conservative scenario - long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.

Amenities

Private Pool
Garden
Parking
Fully Furnished
24/7 Security
Balcony
Smart Home System

Location

Mae Nam 1, Ko Samui, เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, 84330, Thailand

Similar Properties

Price Range

from $112,394(฿3,990,000)

$937/m²

Type

Villa

Area

120–194 m²

Completion

Available Units

2/15

Interested in this project?