Kalinka

3 Villas – Lamai

Thailand / Koh Samui2026-12-31villa

Price from

฿4,950,000

Expected ROI

8%

Description

3 Villas – Lamai is a boutique development of 3 private villas in Koh Samui's prime Lamai district, priced from 4.95-8.5 million THB. Located 200 meters from Wild Orchid Villas and 4 minutes from Lamai Beach, completion scheduled for December 2026.

Each villa features private pool, landscaped garden, open-concept living with integrated kitchen, and dedicated parking in a gated environment. Lamai offers established infrastructure with beach clubs, dining, wellness centers, and the famous Hin Ta & Hin Yai rock formations nearby.

30-year leasehold structure with 8% projected ROI. Lamai maintains Samui's strongest rental performance due to limited villa inventory and premium location. Payment plan: 10% booking, staged payments through construction phases.

Floor plans

Unit typeAreaPrice from
1br0 м²฿4,950,000
2br0 м²฿5,460,000
3br0 м²฿8,500,000

ROI Calculator

฿9,600฿96,000

Estimated rate based on regional market averages. Actual rental rates for this project may differ - check with your broker for precise figures.

Ask broker about rental rates
40%100%
0%20%
Monthly income

฿24,541

Annual income

฿294,496

Gross yield

7.4%

Net yield

5.9%

Value in 5 years

฿6,624,217

5-year ROI

64%

Calculations are estimates based on average market data for Chaweng, Koh Samui. Actual returns may vary. This is not financial advice.

Payment plan

1
бронирование10%
2
I строительный этап25%
3
II строительный этап25%
4
III строительный этап20%
5
IV строительный этап20%
#Payment stage%Amount
1бронирование10%฿495,000
2I строительный этап25%฿1,237,500
3II строительный этап25%฿1,237,500
4III строительный этап20%฿990,000
5IV строительный этап20%฿990,000
Total100%฿4,950,000

Amenities

Private PoolGardenParking24/7 Security
0

Price from

฿4,950,000(฿4,950,000)

- ฿8,500,000

Write Now

Quick facts

Total units
3
Status
pre sale