6 photos

Modern Semi-Detached Pool Villas Koh Samui

Modern Semi-Detached Pool Villas in Koh Samui

from $225,070(฿7,990,000)from $563/m²
Bang Por 5, เทศบาลนครเกาะสมุย, Ko Samui District, Ban Tai, Surat Thani Province, Thailand Koh Samui, Thailand
VillaPre-sale6 total units3 available units

Key Facts

TypeVilla
CompletionPre-sale — 10 Months
Total Units6
Available Units3
Area400 – 400 m²
Price Range$225,070$225,070
Price per m²$563/m²

Description

Modern Semi-Detached Pool Villas in Koh Samui:

This early-bird development offers three-storey semi-detached villas on Koh Samui, each designed with three bedrooms, private outdoor living areas, a salt-water swimming pool and secured private parking.

Each villa occupies an approximately 400 m² land plot. The supplied information does not confirm the complete built-up area. Contemporary architecture, expansive glazing and a double-height living room create bright interiors with a strong connection between the internal living spaces, pool terrace and landscaped entrance.

Property Details:

  • Price: ฿7,990,000 net

  • Property type: Three-storey semi-detached villa

  • Three bedrooms

  • Three bathrooms

  • Additional guest WC on the ground floor

  • Approximate land plot: 400 m²

  • Private salt-water swimming pool: approximately 15 m²

  • Double-height living room

  • Open-plan kitchen and dining area

  • Pool terrace

  • Landscaped entrance and green area

  • Storage area

  • Secured private parking

  • Smart-home ready

  • Status: Pre-sale

Property Layout:

Ground Floor:

  • Open-plan kitchen and dining area

  • Double-height living room

  • Direct connection to the pool terrace

  • Guest WC

  • Storage area

  • Entrance hall

  • Private salt-water swimming pool

  • Landscaped green area

  • Private parking

Second Floor:

  • Guest suite

  • Walk-in wardrobe and bathroom area

  • Mezzanine hall overlooking the living room

Third Floor:

  • Master suite

  • Master walk-in wardrobe

  • Private master bathroom

  • Second guest suite

  • Guest walk-in wardrobe and bathroom area

Property Highlights:

  • Early-bird net price of ฿7,990,000

  • Three-storey semi-detached design

  • Three private bedroom suites

  • Approximately 400 m² land plot

  • Private salt-water swimming pool

  • Double-height living area

  • Expansive glazing and contemporary architecture

  • Private landscaped entrance

  • Secured private parking

  • Smart-home readiness

  • Registered 30-year land lease

  • Stated option to convert to freehold

Infrastructure and Utilities:

  • Electricity supplied at standard PEA rates

  • Electricity meter included in the purchase price

  • PWA public water connection at standard rates

  • PWA water meter included in the purchase price

  • Independent deep-well water supply at ฿35 per unit

  • Deep-well water rate fixed for the first three years

Ownership:

The initial ownership structure is a registered 30-year land lease.

According to the supplied terms, freehold conversion is available within two years after completion of the land-division process. The stated freehold upgrade fee is ฿500,000.

Payment Plan:

  • Booking and reservation: ฿500,000

  • Execution of the Sale and Purchase Agreement: ฿2,500,000

  • Registration of the lease at the Land Office: ฿2,500,000

  • Structural completion: ฿1,500,000

  • Final delivery and handover: ฿990,000

  • Total purchase price: ฿7,990,000

Available Units

Villa · 3 Bedrooms400
$225,070(฿7,990,000)
3 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,444

Annual Net Income

$17,325

Gross Rental Yield

14.0%

Net Rental Yield

7.7%

Value in 5 Years

$301,195

Total 5-Year ROI

72%

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
Smart Home Ready
24/7 Security

Location

Bang Por 5, เทศบาลนครเกาะสมุย, Ko Samui District, Ban Tai, Surat Thani Province, Thailand

Similar Properties

Price Range

from $225,070(฿7,990,000)

$563/m²

Type

Villa

Area

400–400 m²

Completion

10 Months

Available Units

3/6

Interested in this project?