80 photos

3 Villas - Lamai

Three Private Villas, One of Samui's Strongest Yields

from $139,437(฿4,950,000)from $0/m²
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

Lamai is the kind of address that sophisticated property investors often overlook in favour of Samui's more publicised northern coast — and that oversight is precisely what makes it compelling. While Chaweng draws the crowds, Lamai has quietly built one of the island's most complete residential ecosystems: beach clubs with genuine character, wellness retreats, independent restaurants that outperform their tourist-strip counterparts, and a coastal atmosphere that feels earned rather than manufactured. Four minutes from the water, in the middle of all of this, sits a collection of just three private villas that Varsovia Estate has evaluated firsthand.

The project is deliberately small in scale — three standalone residences, each with its own private pool and landscaped garden, configured across one, two, and three-bedroom formats. Entry pricing begins at 4,950,000 THB for the single-bedroom option, with the three-bedroom villa reaching 8,500,000 THB. Open-plan living areas integrate with outdoor spaces in a way that suits both owner-occupiers and the high-spending rental guests who consistently choose Lamai for longer stays. Secure parking and perimeter security are standard across all units.

The investment thesis here is straightforward: Lamai produces some of Samui's most reliable villa rental yields precisely because quality inventory is scarce. A market where demand consistently outruns supply is one that European investors with exposure to oversaturated urban rental markets will immediately recognise. The projected ROI of 8% on a 30-year leasehold structure reflects conservative modelling — operators managing comparable Lamai villas have historically performed at or above that figure. Varsovia Estate's team has reviewed the payment schedule and considers the staged construction disbursements — 10% at reservation, followed by four phased installments of 25%, 25%, 20%, and 20% — appropriately structured for a project of this size and timeline.

Completion is scheduled for December 2026, placing buyers in a strong position to capture the high season that follows immediately. For European investors looking to buy a villa in Samui or to diversify into Thailand real estate with a genuinely limited-edition asset, this is a project that warrants serious attention. Varsovia Estate representatives are available to arrange independent legal consultation and site coordination for qualified buyers.

Available Units

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

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,134

Annual Net Income

$13,610

Gross Rental Yield

12.1%

Net Rental Yield

9.8%

Value in 5 Years

$186,598

Total 5-Year ROI

83%

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

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?