Luxury 2-Bedroom and 3-Bedroom Villas Just 2 Minutes from the Beach in Lam Set, Koh Samui

Overview

• Location: Lam Set, Koh Samui, Thailand
• Design: Elegant Balinese Style
• Leasehold: 30 Years
• Completion Year: 2024
• Distance to Beach: Just 2 minutes

Starting Price:

• 2-Bedroom Villa: 5,800,000 THB / 148,000 EUR
• 3-Bedroom Villa: 6,800,000 THB / 174,000 EUR

Land and Building:

• Land Size: 408 – 637 sqm
• Indoor Area: 95 – 127.5 sqm
• Total Built Area: 180 – 232.5 sqm
• Leasehold: 30 Years

2-Bedroom Villa

Price: 5,800,000 THB / 148,000 EUR

Land Size Options: 408 – 524 sqm

Indoor Area: 95 sqm

Terrace Area: 32.5 sqm

Pool Size: 27.5 sqm (11m x 2.5m)

Terrace Cover: 20 sqm

Total Area: 180 sqm

Building Payment Schedule:

• Reservation: 290,000 THB
• Contract Building Agreement: 1,100,000 THB
• Foundation: 800,000 THB
• Floor & Pool: 800,000 THB
• Roof: 1,100,000 THB
• Electric & Plumbing System: 800,000 THB
• Swimming Pool Treatment: 650,000 THB
• Delivery: 260,000 THB

Total Building Cost: 5,800,000 THB

Additional Costs:

• Customization (Kitchen, Furniture, Garden): 800,000 THB
• Building Permit: 100,000 THB

Total Initial Investment: 6,700,000 THB

Rental Income Potential:

• Low Season: 175,000 THB (50 Nights x 3,500 THB)
• High Season: 825,000 THB (150 Nights x 5,500 THB)
• Total Annual Rental Income: 1,000,000 THB

What’s Included:

• Land and Building Structure
• Standard Building Features
• Basic Construction and Installation

What’s Not Included:

• Customization and Furnishings
• Additional Costs
• Furniture and Equipment

3-Bedroom Villa

Price: 6,800,000 THB / 174,000 EUR

Land Size Options: 559 – 637 sqm

Indoor Area: 127.5 sqm

Terrace Area: 52.5 sqm

Pool Size: 27.5 sqm (11m x 2.5m)

Total Area: 232.5 sqm

Sala Size: 5 sqm

Building Payment Schedule:

• Reservation: 340,000 THB
• Contract Building Agreement: 1,200,000 THB
• Foundation: 900,000 THB
• Floor & Pool: 1,200,000 THB
• Roof: 1,360,000 THB
• Electric & Plumbing System: 800,000 THB
• Swimming Pool Treatment: 600,000 THB
• Delivery: 400,000 THB

Total Building Cost: 6,800,000 THB

Additional Costs:

• Customization (Kitchen, Furniture, Garden): 870,000 THB
• Building Permit: 100,000 THB

Total Initial Investment: 7,870,000 THB

Rental Income Potential:

• Low Season: 225,000 THB (50 Nights x 4,500 THB)
• High Season: 975,000 THB (150 Nights x 6,500 THB)
• Total Annual Rental Income: 1,200,000 THB

What’s Included:

• Land and Building Structure
• Standard Building Features
• Basic Construction and Installation

What’s Not Included:

• Customization and Furnishings
• Additional Costs
• Furniture and Equipment

Plot Information

• Plot 1: 408 sqm
• Plot 2: 449 sqm
• Plot 3: 523 sqm
• Plot 4: 596 sqm
• Plot 5: 574 sqm
• Plot 6: 510 sqm
• Plot 7: 611 sqm
• Plot 8: 559 sqm
• Plot 9: 569 sqm
• Plot 10: 637 sqm

Investment Highlights

• Leasehold: 30 Years
• Expected ROI (2-Bedroom Villa): 8.8%
• Expected ROI (3-Bedroom Villa): 10%
• Occupancy Rate: 55% per year (approximately 200 days)

Annual Operating Costs

• Management Fees (20% of Rental Income): 200,000 THB
• Land Leasehold: 70,000 THB (2-Bedroom) / 80,000 THB (3-Bedroom)
• Community Fees: 24,000 THB
• Swimming Pool Cleaning: 30,000 THB
• Garden Cleaning: 18,000 THB
• Pest Control: 12,000 THB
• Insurance: 9,000 THB

Total Operating Costs: 93,000 THB

Why Choose These Villas?

• Prime Location: Enjoy the best of both worlds with these villas located just 2 minutes from the pristine beach. This prime location offers a perfect blend of tranquility and convenience.
• Luxurious Design: The villas feature stunning Balinese architecture, with spacious interiors, elegant terraces, and a refreshing pool. Ideal for both personal relaxation and high rental appeal.
• Strong Investment Potential: With high ROI and substantial rental income potential, these properties present a lucrative investment opportunity. Their prime location, luxurious design, and strong rental performance make them highly desirable.
• Serene Environment: The quiet, upscale setting of Lam Set offers a peaceful retreat, perfect for relaxation and rejuvenation.

For more information or to arrange a viewing, contact our sales team today.