18 photos

Wille na Samui Maenam - Araya Samui Villa

Modern villas with private pools on Koh Samui hillside

from $250,704(฿8,900,000)from $796/m²
Baan Tai, เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, 84330, Thailand Koh Samui, Thailand
VillaUnder Construction9 total units8 available units

Key Facts

TypeVilla
CompletionUnder Construction — 2027-01
Total Units9
Available Units8
Area310 – 320 m²
Price Range$250,704$250,704
Price per m²$796/m²

Description

Araya Samui Villa is an exclusive project of nine luxury villas located in the peaceful Maenam BanTai area of Koh Samui. Each villa, designed in modern Bali-tropical architectural style, offers privacy, comfort, and panoramic ocean views from a private hillside setting. The project consists of eight three-bedroom villas and one two-bedroom villa, each featuring a private pool and landscaped tropical garden.

The location is ideal for both holiday homes and rental investment. Ban Tai Beach is just 4 minutes away, along with a paddle and fitness club. Essential amenities are nearby including a kindergarten (1 km), government school (1.4 km), 7-11 convenience store (3 minutes), and the local Maenam Morning and Evening Market (2.7 km). Samui International Airport is 20 minutes away, while the popular Fisherman's Village and Bophut Beach are 15 minutes from the property.

Each villa features premium construction standards: reinforced concrete structure, premium-grade 60x60cm porcelain tiles, aluminum sliding doors with tempered glass, modern COTTO or American Standard bathroom fittings including rain shower, built-in kitchen with stone countertop and full appliances, and split-type inverter air conditioning in all bedrooms and living areas. Properties include private parking and beautifully landscaped tropical gardens with private deep well water systems.

Araya Samui Villa presents an excellent investment opportunity with estimated ROI of 8-15% annually. Properties are offered on a 30-year leasehold basis (renewable) with full rights of use, sublease, and resale. Professional rental management is provided by Araya Samui Management at 25% commission, including full marketing, guest services, weekly pool and garden maintenance, and monthly pest control.

Available Units

3 Bedrooms315
$250,704(฿8,900,000)
8 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,829

Annual Net Income

$21,946

Gross Rental Yield

14.0%

Net Rental Yield

8.8%

Value in 5 Years

$335,499

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

Private Pool
Garden
Parking
Ocean View
Fully Furnished

Location

Baan Tai, เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, 84330, Thailand

Similar Properties

Price Range

from $250,704(฿8,900,000)

$796/m²

Type

Villa

Area

310–320 m²

Completion

2027-01

Available Units

8/9

Interested in this project?