23 photos

Lucila Beachside Villas

3-Bedroom Pool Villas Near Ban Tai Beach, Koh Samui

from $253,239(฿8,990,000)from $1,101/m²
เทศบาลนครเกาะสมุย, Ko Samui District, Ban Tai, Surat Thani Province, 84330, Thailand Koh Samui, Thailand
VillaUnder Construction4 total units2 available units

Key Facts

TypeVilla
CompletionUnder Construction — 2027-Q2
Total Units4
Available Units2
Area230 – 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

Villa · 3 Bedrooms230
$253,239(฿8,990,000)
2 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,996

Annual Net Income

$23,956

Gross Rental Yield

14.0%

Net Rental Yield

9.5%

Value in 5 Years

$338,891

Total 5-Year ROI

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

Private Pool
Garden
Parking
Swimming Pool
Terrace

Location

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

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

Interested in this project?