28 photos

Tesoro Valley

Exclusive sea-view luxury villas in Bang Makham

from $436,620(฿15,500,000)from $1,788/m²
Koh Samui, Thailand
VillaUnder Construction9 total units9 available units

Key Facts

TypeVilla
CompletionUnder Construction —
Total Units9
Available Units9
Area244 – 414 m²
Price Range$436,620$788,732
Price per m²$1,788/m²

Description

Tesoro Valley comprises 9 luxury villas in Bang Makham, northwestern Koh Samui, ranging from 244-414 sqm with pricing from 15.5-28M THB. The development offers 2-bedroom (244 sqm) and 4-bedroom (414 sqm) configurations, all featuring unobstructed sea views and sunset positions.

Each villa includes private pool, tropical gardens, and 24-hour security within a gated community. The elevated Bang Makham location provides low-density surroundings with preserved greenery, 5 minutes from key island infrastructure while maintaining privacy and exclusivity.

Currently under construction with structured foreign ownership available. Payment plan starts with 300K THB reservation, followed by milestone-based installments (30%/20%/10% sequence). The phased development approach targets long-term value appreciation in one of Samui's most established luxury markets.

Available Units

Villa · 2 Bedrooms244
$436,620(฿15,500,000)$476,056(฿16,900,000)
3 available units
Villa · 4 Bedrooms414
$746,479(฿26,500,000)$788,732(฿28,000,000)
6 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$2,612

Annual Net Income

$31,345

Gross Rental Yield

10.3%

Net Rental Yield

7.2%

Value in 5 Years

$584,296

Total 5-Year ROI

70%

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

Sea View
Private Pool
24/7 Security
Garden

Location

Similar Properties

Price Range

from $436,620(฿15,500,000)

$1,788/m²

Type

Villa

Area

244–414 m²

Completion

Available Units

9/9

Interested in this project?