15 photos

Cocoon Villas Maenam

Contemporary pool villas in Maenam's verdant sanctuary

from $112,394(฿3,990,000)from $937/m²
Koh Samui, Thailand
VillaUnder Construction15 total units3 unit types

Key Facts

TypeVilla
CompletionUnder Construction —
Total Units15
Available Units3 unit types
Area120 – 194 m²
Price Range$112,394$182,817
Price per m²$937/m²

Description

Cocoon Villas Maenam features 15 contemporary villas in Koh Samui's Maenam district, ranging from 120-194 sqm across 1-3 bedroom configurations. Priced from THB 3.99-6.49 million (THB 33,250/sqm), each villa includes private pool, garden, and full furnishing.

Key features include Smart TV QLED systems, complete air conditioning, designer kitchens, remote-controlled pool LED lighting, and chlorination systems. Properties offer dedicated parking, security systems, balconies, and smart home integration. The Maenam-Lamai corridor location provides direct access to beaches, dining, and island attractions.

Projected ROI of 16.35-22.82% annually through short-term rentals. 30-year leasehold registered with Land Office. Staged payment plan available: 10% booking, with milestone payments through construction completion. Currently under construction with flexible completion timeline.

Available Units

Villa · 1 Bedroom120
$112,394(฿3,990,000)
Villa · 2 Bedrooms175
$163,099(฿5,790,000)
Villa · 3 Bedrooms194
$182,817(฿6,490,000)

Investment Analysis

40%100%
0%20%
Monthly Net Income

$856

Annual Net Income

$10,269

Gross Rental Yield

14.0%

Net Rental Yield

9.1%

Value in 5 Years

$150,409

Total 5-Year ROI

80%

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
Fully Furnished
24/7 Security
Balcony
Smart Home System

Location

Similar Properties

Price Range

from $112,394(฿3,990,000)

$937/m²

Type

Villa

Area

120–194 m²

Completion

Available Units

3 unit types

Interested in this project?