9 photos

The Ville Condo Samui

Modern condominiums on Koh Samui, Thailand

from $69,437(฿2,465,000)from $0/m²
Baan Chaweng, เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, 24320, Thailand Koh Samui, Thailand
CondominiumUnder Construction17 total units12 available units

Key Facts

TypeCondominium
CompletionUnder Construction — 2027-09
Total Units17
Available Units12
Area27 – 56 m²
Price Range$69,437$148,451
Price per m²$0/m²

Description

The Ville Condo Samui is a modern real estate development situated on the scenic island of Koh Samui in Surat Thani Province, Thailand. The project presents a diverse selection of unit types, from compact studio-style apartments to larger two-bedroom layouts, catering to investors as well as those seeking a personal tropical retreat.

Koh Samui is one of Southeast Asia's most sought-after island destinations, welcoming millions of visitors annually. The island boasts well-developed tourism infrastructure, beautiful beaches, a wide variety of restaurants and entertainment options, and a thriving short-term rental market, making it a compelling location for foreign property investment.

The development features nine distinct unit types labeled A through J, ranging in size from 27 to 56 sqm. Each layout has been thoughtfully designed to maximize functionality and comfort, incorporating a fully equipped kitchen, bathroom, and a combined living and dining area. The larger Type D units add an extra bedroom and a second bathroom, providing additional space for residents or guests.

Investment Analysis

40%100%
0%20%
Monthly Net Income

$589

Annual Net Income

$7,072

Gross Rental Yield

14.2%

Net Rental Yield

10.2%

Value in 5 Years

$92,922

Total 5-Year ROI

85%

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 Chaweng, Koh Samui market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.

Location

Baan Chaweng, เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, 24320, Thailand

Similar Properties

Price Range

from $69,437(฿2,465,000)

$0/m²

Type

Condominium

Area

27–56 m²

Completion

2027-09

Available Units

12/17

Interested in this project?