Modern Tropical Villas with Private Pool – 5 Min to Chaweng Beach
Bo Phut, Ko Samui, Surat Thani
别墅/房屋
3-Bedroom Modern Tropical Villas near Chaweng, Koh Samui
These luxurious 3-bedroom villas offer the perfect combination of modern European design, tropical serenity, and prime island location. Each villa features spacious living areas, a private swimming pool, rooftop pavilion, and beautifully landscaped gardens — ideal for lifestyle, holiday retreat, or investment.
Location & Accessibility
Nestled in a peaceful area near Chaweng, the villas are close to the island’s top amenities while offering privacy and tranquility:
-
Chaweng Beach: 5 minutes
-
Big C & Central Festival Chaweng: 10 minutes
-
Fisherman’s Village, Bophut: 15 minutes
-
Lamai Beach: 20 minutes
-
Samui International Airport: 20 minutes
Design & Features
The villas are designed with open-plan layouts, high ceilings, and large windows, blending indoor and outdoor spaces seamlessly. Each villa offers:
-
3 Bedrooms / 3.5 Bathrooms
-
Spacious living and dining areas built to European standards
-
Fully equipped modern kitchen
-
Private swimming pool and tropical garden
-
Rooftop pavilion (sala) for relaxation and entertaining
-
Private car parking and automated gate
-
High-quality construction and finishing
Investment & Lifestyle
These villas are ideal for personal residence, holiday retreat, or high-return investment property. They combine modern comfort, prime location, and private amenities, making them attractive for long-term or short-term rental markets.
Financial Overview & Return on Investment Forecast
Property & Purchase Costs:
-
Villa Price (Leasehold): 7,800,000 THB
-
Furniture Package: 1,200,000 THB
-
Total Investment: 9,000,000 THB
Occupancy & Daily Rate Forecast:
| Season | Occupancy | Daily Rate (THB) |
|---|---|---|
| Low | 60% | 6,000 |
| High | 70% | 7,500 |
| Peak | 95% | 9,000 |
Additional Expenses: Pest control, insurance, and other minor costs (~90,000 THB/year)
Rental Income Forecast:
-
Management Fees (15% – bookings, garden, pool, cleaning): 275,738 THB/year
-
Net Yearly Rental Income: 1,472,513 THB
-
Average Return on Investment: 16.4%
-
Long-term rental (monthly): 120,000 THB
-
Yearly rental income forecast (6 months long-term + 6 months short-term): 1,838,250 THB
-
Payback Period: ~6.1 years
This financial forecast is based on current market data and demonstrates strong potential returns, making these villas a compelling investment on Koh Samui.
Property Details
-
Price: 7.8 Million THB (Leasehold)
-
Land Size: 400–500 sqm
-
Built Area: 270 sqm
-
Bedrooms / Bathrooms: 3 / 3.5
-
Private Pool & Tropical Garden
-
Rooftop Pavilion Sala
-
Spacious Living Areas
-
Private Car Park & Automated Gate
-
High-Quality Construction & Finishing
Experience the ultimate Koh Samui lifestyle — modern comfort, tropical serenity, and a prime location — with villas offering both exceptional living and investment opportunities.
附近地点
Bo Phut, Ko Samui, Surat Thani
