6 photos

Modern Semi-Detached Pool Villas Koh Samui

Modern Semi-Detached Pool Villas in Koh Samui

from $225,070(฿7,990,000)from $563/m²
Bang Por 5, เทศบาลนครเกาะสมุย, Ko Samui District, Ban Tai, Surat Thani Province, Thailand Koh Samui, Thailand
VillaPre-sale6 total units3 available units

Key Facts

TypeVilla
CompletionPre-sale —
Total Units6
Available Units3
Area400 – 400 m²
Price Range$225,070$225,070
Price per m²$563/m²

Description

Modern semi-detached pool villas in Koh Samui represent an early-bird development opportunity for discerning buyers and investors. Each three-storey property offers three bedrooms, a private salt-water swimming pool of approximately 15 m², secured parking and spacious outdoor areas on a land plot of approximately 400 m². The architecture combines clean contemporary lines with expansive glazing and a double-height living room, creating bright interiors with strong indoor-outdoor connections.

The ground floor serves as the main social level, where an open-plan kitchen and dining area flow into the double-height living room and connect directly to the pool terrace, veranda and landscaped entrance. A guest WC, storage area and private parking are also incorporated at this level. The upper floors provide privacy for the sleeping zones: the second floor contains a guest suite with walk-in wardrobe and bathroom zone plus a mezzanine hall overlooking the living room, while the third floor is home to the master suite with its own walk-in wardrobe and bathroom, and a second guest suite.

Each villa includes PEA electricity and PWA water meters stated as part of the package, deep-well water access at a fixed rate of 35 THB per unit for the first three years, and smart-home readiness as stated in the brochure. The private salt-water pool, pool terrace, veranda and landscaped entrance complete the outdoor living experience.

The confirmed early-bird net price is 7,990,000 THB. Ownership is structured as a registered 30-year leasehold, with a stated route to freehold conversion within two years after land division, subject to an additional fee of 500,000 THB. A five-stage payment schedule allows buyers to spread the investment across key construction and registration milestones.

Available Units

Villa400
$225,070(฿7,990,000)

Investment Analysis

40%100%
0%20%
Monthly Net Income

$2,348

Annual Net Income

$28,181

Gross Rental Yield

20.0%

Net Rental Yield

12.5%

Value in 5 Years

$301,195

Total 5-Year ROI

96%

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
Parking
Garden
Smart Home System
24/7 Security

Location

Bang Por 5, เทศบาลนครเกาะสมุย, Ko Samui District, Ban Tai, Surat Thani Province, Thailand

Similar Properties

Price Range

from $225,070(฿7,990,000)

$563/m²

Type

Villa

Area

400–400 m²

Completion

Available Units

3/6

Interested in this project?