Lucila Beachside Villas
3-Bedroom Pool Villas Near Ban Tai Beach, Koh Samui
Key Facts
| Type | Villa |
| Completion | Under Construction — 2027-Q2 |
| Total Units | 4 |
| Available Units | 2 |
| Area | 230 – 230 m² |
| Price Range | $253,239 – $253,239 |
| Price per m² | $1,101/m² |
Description
Beachside 3-Bedroom Pool Villas in Ban Tai, Koh Samui:
This boutique development comprises four single-storey pool villas in Ban Tai, Maenam, on the northern coast of Koh Samui. The villas are positioned 500 m from Ban Tai Beach and combine contemporary tropical architecture with private gardens, generous living spaces and private swimming pools.
Each villa provides 230 m² of built-up space and 130 m² of interior space. The layout includes three bedrooms with private bathrooms, a 52 m² open-plan living and dining area, a fitted kitchen with an island and appliances, and direct access to the terrace, garden and swimming pool.
The 21 m² master suite includes a private bathroom with a bathtub and shower or a double-shower configuration. The second bedroom also covers 21 m², while the third bedroom covers 15 m². Built-in wardrobes are included in all three bedrooms.
The outdoor area includes a private 7 x 4 m swimming pool, landscaped garden, terrace and parking for two cars.
Two of the four villas remain available. Plot 1 provides a land area of 385.83 m², while Plot 4 provides a land area of 360.98 m². Both villas are priced at 8,990,000 THB.
Property Details:
• Price: 8,990,000 THB
• Price per m² of built-up area: 39,087 THB
• Property type: Private pool villa
• Three bedrooms
• Three private bathrooms
• Built-up area: 230 m²
• Interior area: 130 m²
• Plot 1 land area: 385.83 m²
• Plot 4 land area: 360.98 m²
• Single-storey layout
• Living and dining area: 52 m²
• Master suite: 21 m²
• Second bedroom: 21 m²
• Third bedroom: 15 m²
• Private swimming pool: 7 x 4 m
• Swimming-pool area: 28 m²
• Private landscaped garden
• Private terrace
• Parking for two cars
• Distance to Ban Tai Beach: 500 m
• Construction status: Under construction
• Completion date: April 2027
• Total development: Four villas
• Available villas: Plot 1 and Plot 4
• Sold villas: Plot 2 and Plot 3
Property Highlights:
• Boutique development of four villas
• Location 500 m from Ban Tai Beach
• Private swimming pool with every villa
• Three bedrooms with private bathrooms
• Spacious single-storey layout
• Open-plan living and dining area
• Direct connection between the interior, terrace, garden and swimming pool
• Fitted kitchen with an island and appliances included
• Built-in wardrobes included in all bedrooms
• Air-conditioning and ceiling fans included
• Fully fitted bathrooms included
• Landscaped private garden
• Parking for two cars
• No common-area management fee
Included in the Price:
• Building permit issued in the buyer’s name
• Fitted kitchen with an island
• Kitchen appliances
• Built-in wardrobes in all three bedrooms
• Fully fitted bathrooms
• Bathtub and shower or double shower in the master bathroom
• Five Mitsubishi Heavy air-conditioning units
• Five ceiling fans
• Terrazzo and teak design details
• Cove lighting and LED bedroom lighting
• Ceramic flooring
• Ceramic finishes on the terrace and around the swimming pool
• Full-height ceramic bathroom finishes
• Built-in television wall
• Private swimming pool
• Landscaped private garden
Furniture and Optional Features:
The villas include the fitted kitchen, kitchen appliances, built-in wardrobes, fully fitted bathrooms, air-conditioning units and ceiling fans. Movable furniture is not included in the standard price.
• Optional complete furniture package: 1,000,000 THB
• Optional sala for Plot 4: 400,000 THB
Ownership:
The property is offered through a split leasehold structure. The buyer owns the completed villa, and the building permit is issued in the buyer’s name. The land is held under a registered 30-year lease signed directly with the landowner.
The annual land-lease payment is fixed at 60,000 THB and is payable five years in advance. The five-year payment is 300,000 THB. There is no annual increase during the registered lease term.
Utilities and Fees:
• Common-area management fee: None
• Electricity: Direct government supply from the Provincial Electricity Authority
• Water: Deep-well supply charged at 70 THB per m³
Payment Schedule:
• Reservation: 10%
• Signing of the sale and purchase agreement and issuance of the building permit: 25%
• Completion of the ground floor and swimming pool: 25%
• Completion of the main structure and roof: 25%
• Completion of brickwork and rendering: 10%
• Completion and handover: 5%
The sale and purchase agreement is signed within 30 days of reservation.
Investment Projection:
The developer projects a net rental yield of 10–12%. This is a developer projection and does not constitute a guaranteed return.
Location:
The villas are located in Ban Tai, Maenam, on the northern coast of Koh Samui.
• Ban Tai Beach: 500 m
Available Units
Investment Analysis
$1,996
$23,956
14.0%
9.5%
$338,891
81%
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
Location
Similar Properties
Price Range
from $253,239(฿8,990,000)
$1,101/m²
Type
Villa
Area
230–230 m²
Completion
2027-Q2
Available Units
2/4
