51 photos

Sawitree Villas

Customisable private pool villas in Maenam-Bophut, Koh Samui

from $195,211(฿6,930,000)from $797/m²
Mae Nam 1, เทศบาลนครเกาะสมุย, Ko Samui District, Ban Tai, Surat Thani Province, 84330, Thailand Koh Samui, Thailand
VillaPlanned15 total units10 available units

Key Facts

TypeVilla
CompletionPlanned — 2028-Q1
Total Units15
Available Units10
Area245 – 349 m²
Price Range$195,211$242,535
Price per m²$797/m²

Description

Private Pool Villas in Maenam–Bophut, Koh Samui:

A planned collection of modern private pool villas situated in a peaceful inland location between Maenam and Bophut on Koh Samui.

The development occupies approximately seven rai of tropical land and offers customisable villa configurations with two, three or four bedrooms. A special four- or five-bedroom villa design is also available upon request.

Each property combines open-plan interiors with a private swimming pool, tropical outdoor areas and a choice of indoor or outdoor sala configurations. Buyers can select a layout suited to a private residence, holiday home or rental property.

The advertised prices cover construction of the selected villa. The land is secured separately through a long-term lease directly with the landowner.

Property Details:

• Price: 6,930,000–8,610,000 THB

• Property type: Private pool villa

• Two, three or four bedrooms

• Special four- or five-bedroom design available upon request

• Functional area: Approximately 245–349 m²

• Private swimming pool

• Open-plan living, dining and kitchen area

• Private en-suite bathrooms

• Separate guest toilet in selected configurations

• Indoor or outdoor sala, depending on the selected design

• Private tropical outdoor areas

• Pool terrace

• Covered parking

• Total development: 15 plots

• Available plots: 10

• Sold plots: 1, 2, 9, 10 and 15

• Status: Planned

• Construction period: Approximately one year

Property Highlights:

• Peaceful inland location between Maenam and Bophut

• Customisable two-, three- and four-bedroom layouts

• Special four- or five-bedroom design available upon request

• Private swimming pool with every villa

• Open-plan tropical living areas

• Bedrooms with private en-suite bathrooms

• Indoor and outdoor sala options

• Pool terrace and tropical outdoor areas

• Covered private parking

• Approximately seven rai of development land

• Approximately one-year construction period

• Long-term land lease directly with the landowner

• Optional furniture and complete interior package

Villa Options and Advertised Prices:

Two-Bedroom Villa with Indoor Sala:

• Two bedrooms

• Private swimming pool

• Indoor sala

• Functional area: Approximately 245 m²

• Advertised villa price: 6,930,000 THB

• Annual land lease: 85,000 THB

Three-Bedroom Villa without Sala:

• Three bedrooms

• Private swimming pool

• Functional area: Approximately 295 m²

• Advertised villa price: 7,245,000 THB

• Annual land lease: 85,000 THB

Three-Bedroom Villa with Sala:

• Three bedrooms

• Private swimming pool

• Sala configuration

• Advertised villa price: 8,295,000 THB

• Annual land lease: 110,000 THB

Four-Bedroom Villa:

• Four bedrooms with private en-suite bathrooms

• Separate guest toilet

• Functional area: Approximately 348.65 m²

• Land area: Approximately 630.35 m²

• Swimming pool area: Approximately 53.80 m²

• Outdoor sala and pool terrace

• Covered parking

• Advertised villa price: 8,610,000 THB

• Annual land lease: 110,000 THB

Special Four- or Five-Bedroom Villa:

• Individually configured design

• Layout and specifications adapted to the buyer’s requirements

• Price on request

Area Definition:

The quoted functional areas include internal and external spaces, including the swimming pool, terraces, sala, parking and other functional areas. They should not be interpreted as enclosed interior areas.

Construction:

The estimated construction period is approximately one year. Construction is expected to commence in 2027, depending on the selected plot, contract date and agreed construction schedule.

Payment Schedule:

• Deposit: 10%

• Sale and Purchase Agreement: 20%

• Foundations completed: 15%

• Structural shell completed: 25%

• Covering and finishing stage completed: 25%

• Handover: 5%

Land Lease:

The advertised villa price does not include the land lease.

The land is leased directly from the landowner. The structure provides approximately one year for construction followed by a 30-year land lease. A replacement lease agreement may be signed earlier if both parties agree.

Annual land-lease fees:

• 85,000 THB per year for two-bedroom villas and three-bedroom villas without a sala

• 110,000 THB per year for three-bedroom villas with a sala and villas with four or more bedrooms

Furniture and Interior Package:

Furniture is not included in the advertised villa price.

A complete furniture and interior package can be designed and supplied separately. The package can be tailored to the selected villa layout, intended use and the buyer’s preferred interior style.

Location:

The development is situated in a quiet inland location between Maenam and Bophut on Koh Samui, with convenient access to the northern and northeastern areas of the island.

Available Units

Villa · 2 Bedrooms245
$195,211(฿6,930,000)
4 available units
Villa · 3 Bedrooms295
$204,085(฿7,245,000)$233,662(฿8,295,000)
5 available units
Villa · 4 Bedrooms349
$242,535(฿8,610,000)
1 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,424

Annual Net Income

$17,094

Gross Rental Yield

14.0%

Net Rental Yield

8.8%

Value in 5 Years

$261,237

Total 5-Year ROI

78%

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
Parking
Garden
BBQ Area

Location

Mae Nam 1, เทศบาลนครเกาะสมุย, Ko Samui District, Ban Tai, Surat Thani Province, 84330, Thailand

Similar Properties

Price Range

from $195,211(฿6,930,000)

$797/m²

Type

Villa

Area

245–349 m²

Completion

2028-Q1

Available Units

10/15

Interested in this project?