1 / 80

3 Villas – Lamai

Thailand / Koh Samui2026-12-31villa

Price from

฿4,950,000

Completion

2026-12-31

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.

0

Price from

฿4,950,000

Floor plans

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

Payment plan

#Payment stage%Amount
Reservation Deposit฿100,000
1Booking10%฿395,000
2Construction25%฿1,237,500
3Construction25%฿1,237,500
4Handover20%฿990,000
5Property Registration20%฿990,000
Total100%฿4,950,000

* Deposit deducted from first installment

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.

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.

Personal entry strategy

Get a custom analysis of this project in 15 minutes

We will show real-world returns, key risks, growth drivers, and the best buying strategy for your budget.

Latest developer prices and available units
ROI roadmap and exit strategy options
Fast reply in your preferred messenger

Write Now

Your data is protected and never shared with third parties

Amenities

Private PoolGardenParking24/7 Security
Do not miss the best deal

Want to compare options and choose with confidence?

We will prepare a shortlist of 3-5 matching projects with better entry points, yield profile, and liquidity potential.

Yield comparison across relevant alternatives
Risk review before you commit
Personal deal plan based on your timeline

Write Now

Your data is protected and never shared with third parties