37 photos

White Lotus Beach Residence

Exclusive beachfront villas in Laem Yai, Koh Samui

from $363,380(฿12,900,000)from $536/m²
Ko Samui, เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, Thailand Koh Samui, Thailand
VillaPre-sale10 total units10 available units

Key Facts

TypeVilla
CompletionPre-sale — 2027-Q4
Total Units10
Available Units10
Area70 – 99 m²
Price Range$363,380$588,732
Price per m²$536/m²

Description

White Lotus Beach Residence - Exclusive Beachfront Villas on Koh Samui (Laem Yai)

White Lotus Beach Residence is a boutique, prestigious project consisting of just 10 private villas located in one of Koh Samui's most desirable locations - Laem Yai, right next to the renowned Four Seasons Resort Koh Samui. This offering is aimed at investors seeking unique, premium, beachfront properties combining privacy, design, and real investment potential.

Location and Project Concept

The project is located in a quiet, green part of the island, away from mass tourism, making it an ideal place for both living and premium rentals. The development has been designed as a car-free space - parking is located at the entrance, and access to the villas is via carefully designed paths nestled among tropical vegetation.

The entire development is under 24/7 security, ensuring complete safety and comfort.

Standards and Amenities

Each villa is designed for maximum comfort in a tropical climate and offers:

  • private pool
  • spacious terrace
  • covered living area (room)
  • access to the wellness center

Additionally, residents have access to communal amenities:

  • spa center
  • gym
  • sauna
  • reception
  • parking spaces

The villas are sold fully furnished and equipped, including:

  • fully equipped kitchen (appliances, built-ins)
  • bathroom furniture
  • sofas, tables, chairs
  • beds with mattresses
  • wardrobes and built-ins

Project Structure and Pricing

The project is divided into five building lines, giving investors the opportunity to choose depending on their budget and view preferences:

1st line - Beachfront

  • 2 villas, 2 bedrooms
  • price: from THB 20,900,000

2nd line

  • 2 2-Bedroom Villas
  • Price: from 13,900,000 THB**

3rd Line - Seaview, Duplex

  • 3-Bedroom Villas
  • Price: from 15,900,000 THB**

4th Line

  • 3-Bedroom Villas
  • Price: from 13,900,000 THB**

5th Line

  • 3-Bedroom Villas
  • Price: from 13,900,000 THB**

Investment Model and ROI

White Lotus Beach Residence offers two transparent investment models:

Option 1 - Guaranteed Return**

  • 8% per year for 10 years
  • 1 month of ownership (outside of high season)
  • Full management - ​​maintenance-free investor

Option 2 - Flexible Model**

  • No fixed warranty
  • Full flexibility of use
  • Management optimized for Maximize revenue

The projected return on investment (ROI) in the flexible model is:

  • from 10.27% to as much as 30.88%, depending on occupancy and rental strategy

Ownership

The villas are offered under a leasehold formula:

  • current term: 25 years
  • after project completion: reset to 30 years
  • future extension possible

An additional advantage is the unique cost structure - lease costs decrease over time, which increases investment efficiency.

Investment Summary

White Lotus Beach Residence is a project for the savvy investor who understands the value of:

  • limited supply (only 10 villas)
  • premium beachfront location
  • proximity to a world-class resort
  • ready-made management and rental model

This is a combination of lifestyle and investment in one - a property that not only generates income but also provides real value in one of the most prestigious locations on Koh Samui.

Available Units

2 Bedrooms70
$391,549(฿13,900,000)$588,732(฿20,900,000)
4 available units
3 Bedrooms99
$391,549(฿13,900,000)$447,887(฿15,900,000)
6 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$2,906

Annual Net Income

$34,874

Gross Rental Yield

11.5%

Net Rental Yield

8.9%

Value in 5 Years

$523,981

Total 5-Year ROI

78%

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

Swimming Pool
Private Pool
Fitness Center
Spa & Wellness
24/7 Security
Parking
Sauna
Garden
Fully Furnished
Beach Access
24h Reception

Location

Ko Samui, เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, Thailand

Similar Properties

Price Range

from $363,380(฿12,900,000)

$536/m²

Type

Villa

Area

70–99 m²

Completion

2027-Q4

Available Units

10/10

Interested in this project?