80 photos

3 Villas - Lamai

Three Private Villas, One of Samui's Strongest Yields

from $139,437(฿4,950,000)from $0/m²
เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, 84310, Thailand Koh Samui, Thailand
VillaPre-sale3 total units3 unit types

Key Facts

TypeVilla
CompletionPre-sale — 2026-12-31
Total Units3
Available Units3 unit types
Area0 – 0 m²
Price Range$139,437$239,437
Price per m²$0/m²

Description

Private Pool Villas in Lamai, Koh Samui

This boutique development comprises three private pool villas in Lamai on the south-eastern coast of Koh Samui.

The project offers one-, two- and three-bedroom villas, each with a private swimming pool, garden and open-plan living area with an integrated kitchen. Prices range from 4,950,000 to 8,500,000 THB.

The development is designed for buyers seeking privacy, low-density surroundings and convenient access to Lamai Beach, restaurants, cafés, shops and everyday services.

Property Details:

• Price: 4,950,000–8,500,000 THB

• Property type: Private pool villa

• One, two or three bedrooms

• Private swimming pool

• Private garden

• Open-plan living area and kitchen

• Private outdoor space

• Parking

• Perimeter security

• Status: Pre-sale / off-plan

• Scheduled completion: 31 December 2026

• Total development: Three villas

Available Villas:

• One-bedroom villa: 4,950,000 THB

• Two-bedroom villa: 5,460,000 THB

• Three-bedroom villa: 8,500,000 THB

Property Highlights:

• Boutique development limited to three villas

• Private swimming pool with every villa

• Private garden with every villa

• Choice of one-, two- or three-bedroom layouts

• Open-plan living and kitchen area

• Quiet green surroundings with low-rise development

• Access to Lamai Beach and Lamai town

• Restaurants, cafés, shops, spas and fitness facilities accessible by car

• Suitable as a private residence, holiday home or rental property

Ownership:

The villas are offered with a 30-year leasehold of the land, with an option to extend the lease in accordance with Thai law.

Annual Land-Lease Fees:

• One-bedroom villa: 40,000 THB per year

• Two-bedroom villa: 50,000 THB per year

• Three-bedroom villa: 80,000 THB per year

Payment Plan:

• Reservation: 10%

• First construction instalment: 25%

• Second construction instalment: 25%

• Third construction instalment: 20%

• Fourth construction instalment: 20%

Location:

The development is located in Lamai on the south-eastern coast of Koh Samui, in a quiet green area characterised by low-rise development.

Lamai Beach, Lamai Night Market, restaurants, cafés, shops, spas and fitness facilities are accessible from the project. Hin Ta and Hin Yai, Wat Lamai, viewpoints and waterfalls in the central part of Koh Samui are also accessible by car.

Available Units

Villa · 1 Bedroom0
$139,437(฿4,950,000)
Villa · 2 Bedrooms0
$153,803(฿5,460,000)
Villa · 3 Bedrooms0
$239,437(฿8,500,000)

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,313

Annual Net Income

$15,759

Gross Rental Yield

14.0%

Net Rental Yield

11.3%

Value in 5 Years

$186,598

Total 5-Year ROI

90%

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
24/7 Security

Location

เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, 84310, Thailand

Similar Properties

Price Range

from $139,437(฿4,950,000)

$0/m²

Type

Villa

Area

0–0 m²

Completion

2026-12-31

Available Units

3 unit types

Interested in this project?