22 photos

Santi Villas Phase 2

3-bedroom sea-view pool villas in Bang Por, Koh Samui

from $843,662(฿29,950,000)from $1,917/m²
เทศบาลนครเกาะสมุย, Ko Samui District, Ban Tai, Surat Thani Province, 84330, Thailand Koh Samui, Thailand
VillaPlanned3 total units3 available units

Key Facts

TypeVilla
CompletionPlanned —
Total Units3
Available Units3
Area440 – 450 m²
Price Range$843,662$880,282
Price per m²$1,917/m²

Description

Santi Villas Phase 2 – Three-Bedroom Sea-View Pool Villas in Bang Por, Koh Samui:

Santi Villas Phase 2 is an exclusive collection of only three private pool villas situated in the elevated Bang Por area of Koh Samui. The development follows the completed and sold-out first phase, providing buyers with evidence of an established project concept and previous delivery.

Each two-storey villa features three en-suite bedrooms, an additional guest toilet and expansive indoor and outdoor living areas. Built-up areas range from 440 to 450 m², while private land plots range from approximately 670 to 745 m².

The open-plan living and dining area connects directly with the terrace and private 12 × 4 m swimming pool. Large windows and the elevated position are designed to make the most of the surrounding tropical scenery and sea views. Every villa also includes a modern kitchen, covered private parking and landscaped outdoor areas.

Property Highlights:

  • Only three villas available in Phase 2

  • Three bedrooms with private en-suite bathrooms

  • Additional guest toilet

  • Two-storey villa design

  • Built-up area of 440–450 m²

  • Private land plots of approximately 670–745 m²

  • Private 12 × 4 m swimming pool

  • Open-plan living, dining and kitchen area

  • Spacious pool terrace and outdoor living space

  • Sea and tropical hillside views

  • Covered private parking

  • Built-in furniture specification supplied

  • Air-conditioning and appliance specifications supplied

  • Established residential area in Bang Por

  • Phase 1 completed and sold out

Available Villa Types:

Type A:

  • Three bedrooms

  • Three en-suite bathrooms

  • One guest toilet

  • Built-up area: 440 m²

  • Private swimming pool: 12 × 4 m

  • Two villas available

Type B:

  • Three bedrooms

  • Three en-suite bathrooms

  • One guest toilet

  • Built-up area: 450 m²

  • Private swimming pool: 12 × 4 m

  • One villa available

Current Availability:

  • Plot 1 – Type B – 450 m² built-up area – 670 m² land – ฿31,250,000

  • Plot 2 – Type A – 440 m² built-up area – 714 m² land – ฿30,350,000

  • Plot 3 – Type A – 440 m² built-up area – 745 m² land – ฿29,950,000

Prices therefore range from ฿29,950,000 to ฿31,250,000.

Payment Plan:

  • ฿150,000 reservation fee

  • 30% upon signing the contract and commencement of construction

  • 20% following completion of the foundations

  • 15% following completion of the first-floor structure

  • 15% following completion of the second-floor structure

  • 15% following completion of the roof and tiling

  • 5% upon handover of the completed villa

Fees:

  • Common-area management fee: ฿5,800 per month

  • One-time sinking fund: ฿100,000

  • Transfer fees: divided equally between buyer and seller, subject to the final contract

Investment Potential:

According to the project’s published projections, annual rental returns may reach approximately 7–12%, with 10% presented as a realistic target. Projected capital appreciation upon completion is stated at approximately 20–25%.

An optional 10-year rental programme is also advertised, under which the owner receives 60% of the net rental profit. These figures are projections provided by the project and do not constitute guaranteed returns. Actual performance will depend on occupancy, rental rates, operating costs and market conditions.

Location:

Bang Por is a peaceful coastal area in the north of Koh Samui, known for its natural surroundings, long beach and relaxed residential atmosphere. The location offers greater privacy than the island’s busiest resort centres while retaining convenient access to Maenam, Fisherman’s Village, restaurants, shops and other essential amenities.

Available Units

Villa · 3 Bedrooms440
$843,662(฿29,950,000)$854,930(฿30,350,000)
2 available units
Villa · 3 Bedrooms450
$880,282(฿31,250,000)
1 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$4,171

Annual Net Income

$50,053

Gross Rental Yield

8.7%

Net Rental Yield

5.9%

Value in 5 Years

$1,129,010

Total 5-Year ROI

63%

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
Sea View
Garden
Parking
Rental Program
Fully Furnished

Location

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

Similar Properties

Price Range

from $843,662(฿29,950,000)

$1,917/m²

Type

Villa

Area

440–450 m²

Completion

Available Units

3/3

Interested in this project?