1 bedroom
1-Bedroom Villa in Koh Samui — UNA Nest
A private one-bedroom villa with pool and tropical garden in Chaweng, the tourist heart of Koh Samui. The ideal format for premium short-stay rental and a first property investment in Thailand.
From
5,500,000 THB (≈ €145,000*)Estimated rental yield
30.9 %
Who is this villa for?
Private cocoons for couples, solo travellers and premium short-term rental demand.
Intimate and emotional layout, private pool and tropical garden. Ideal for honeymoon stays, digital nomads or repeat guests.
Highlights
- Private pool and tropical garden
- Intimate and emotional layout
- Strong occupancy potential
- Memorable guest experience
The villa in pictures
Estimated rental yield
Three documented occupancy scenarios (65%, 75%, 85%). Net estimates after costs, excluding taxes and management fees.
| Occupancy | Per night | Annual net | ROI | Payback |
|---|---|---|---|---|
| 65% | €115 | €20,850 | 14.4 % | 7.0 yrs |
| 75% | €141 | €31,920 | 22 % | 4.5 yrs |
| 85% | €167 | €44,850 | 30.9 % | 3.2 yrs |
Your investment
- villa
- 5,500,000 THB (≈ €145,000)
- furniture pack
- 370,000 THB (≈ €10,000)
- Investment
- 5,870,000 THB (≈ €155,000*)
Cumulative rental income over 30 years
€938,000 – €1,345,000
Estimates exclude applicable taxes and rental management fees.
* Sale price in Thai Baht (THB). The euro equivalent is indicative, calculated at the rate of 5 June 2026 (€1 ≈ 38 THB) and subject to change.
Interested in this villa?
Let's talk about your project: availability, detailed floor plans, payment terms and full turnkey support.
