27 photos
+20
27 photos
Wild Orchid Villas
from $104,225(฿3,700,000)from $2,743/m²
Koh Samui, Thailand
VillaUnder Construction15 total units9 available units
Key Facts
| Type | Villa |
| Completion | Under Construction — 2026 - 10 |
| Total Units | 15 |
| Available Units | 9 |
| Area | 38 – 125 m² |
| Price Range | $104,225 – $202,817 |
| Price per m² | $2,743/m² |
Description
Available Units
1 Bedroom38 m²
$104,225(฿3,700,000)
2 available units
2 Bedrooms60 m²
$138,028(฿4,900,000)
4 available units
3 Bedrooms125 m²
$202,817(฿7,200,000)
3 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$917
Annual Net Income
$11,009
Gross Rental Yield
14.0%
Net Rental Yield
10.6%
Value in 5 Years
$139,477
Total 5-Year ROI
87%
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
Garden
Parking
24/7 Security
Location
Similar Properties
Price Range
from $104,225(฿3,700,000)
$2,743/m²
Type
Villa
Area
38–125 m²
Completion
2026 - 10
Available Units
9/15