20 photos

Win Win Villas Samui

Pool villas on Koh Samui by Win Win Consultancy

from $267,606(฿9,500,000)from $0/m²
Thawi Rat Phakdi Road, Baan Tai, เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, 84330, Thailand Koh Samui, Thailand
VillaPre-sale0 total units3 unit types

Key Facts

TypeVilla
CompletionPre-sale —
Total Units0
Available Units3 unit types
Area475 – 535 m²
Price Range$267,606$267,606
Price per m²$0/m²

Description

Win Win Homes Samui is an exclusive residential development on Koh Samui island in Thailand, offered by developer Win Win Consultancy. The project features three property types: four-bedroom pool villas (Type A and Type B) and two-storey one-bedroom houses with a shared pool (Type C). Every property is fully finished and ready for occupancy or rental from day one.

Each villa and house comes with a comprehensive package including fully completed interior and exterior finishes, a modern kitchen with appliances, sanitary equipment, a fence around the land plot, and a car park with automatic sliding entrance gates. Type A villas also include a fully finished outdoor terrace and outdoor sala, while Type C houses feature four separate kitchens and a balcony with access to a shared swimming pool - an ideal setup for short-term rental investors.

Construction is carried out across transparent stages over 10 months, covering everything from site clearing and foundations, through structural work, electrical, plumbing and HVAC installations, to interior finishing, landscaping, and final handover inspection. The payment plan is tied to construction milestones, reducing financial risk for the buyer.

The project offers an attractive land lease model for up to 30 years with an annual payment schedule. The total 30-year lease cost is 2,625,000 THB for Type A and B villas and 3,270,000 THB for Type C houses. The lease fee covers maintenance of the water deepwell, main electricity supply, and access road, with no extra management costs.

Available Units

Villa0
$267,606(฿9,500,000)
Villa0
$267,606(฿9,500,000)
Duplex0
$384,507(฿13,650,000)

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,134

Annual Net Income

$13,610

Gross Rental Yield

6.3%

Net Rental Yield

5.1%

Value in 5 Years

$358,117

Total 5-Year ROI

59%

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
Swimming Pool
Parking
Garden
Balcony
Fully Furnished
BBQ Area

Location

Thawi Rat Phakdi Road, Baan Tai, เทศบาลนครเกาะสมุย, Ko Samui District, Surat Thani Province, 84330, Thailand

Similar Properties

Price Range

from $267,606(฿9,500,000)

$0/m²

Type

Villa

Area

475–535 m²

Completion

Available Units

3 unit types

Interested in this project?