2 bedrooms
2-Bedroom Villa for Sale in Koh Samui — UNA Horizon
A slightly elevated two-bedroom villa offering open views and generous living spaces in Chaweng, Koh Samui. The perfect balance between family lifestyle and rental performance.
From
6,300,000 THB (≈ €166,000*)Estimated net income
€24,759 – €35,497 / year
Who is this villa for?
Slightly elevated villas offering open views and flexible usage.
Generous living spaces, a greater sense of openness, the balance between lifestyle and yield. Ideal for families or shared investment strategies.
Highlights
- Generous living spaces
- Greater sense of openness
- Open views
- Lifestyle and yield balance
The villa in pictures
360° · 5 rooms
Immersive tour
Walk through the villa, room by room. Pick a space to play the video.
Estimated rental income
Three occupancy scenarios (65%, 75% and 88%). Gross income, every cost line by line, then the estimated net income, before electricity and tax.
| Occupancy | 65% | 75% | 88% |
|---|---|---|---|
| Nights rented per year | 237 | 274 | 321 |
| Average nightly rate | €197 | €197 | €197 |
| Gross rental income | €46,689 | €53,978 | €63,237 |
| − Airbnb / Booking commission (15% of gross) | − €7,000 | − €8,100 | − €9,490 |
| − Rental management & concierge (15% of gross) | − €7,000 | − €8,100 | − €9,490 |
| − Land lease rent | − €2,840 | − €2,840 | − €2,840 |
| − Co-ownership fees | − €2,680 | − €2,680 | − €2,680 |
| − Water | − €80 | − €80 | − €80 |
| − Maintenance & furniture reserve (5% of gross) | − €2,330 | − €2,700 | − €3,160 |
| Electricity (metered, public PEA tariff) | not included | not included | not included |
| Total costs | − €21,930 | − €24,500 | − €27,740 |
| Estimated net income per year | €24,759 | €29,478 | €35,497 |
| Per month | ≈ €2,060 | ≈ €2,460 | ≈ €2,960 |
Your investment
- villa
- 6,300,000 THB (≈ €166,000)
- furniture pack
- 530,000 THB (≈ €14,000)
- Investment
- 6,830,000 THB (≈ €180,000*)
Fixed monthly costs
- Land lease rent
- 9,000 THB / month
- initial rate, +5% every 5 years
- Co-ownership fees
- 8,000 – 8,500 THB / month
- pool, garden, gym, spa, pest control, waste collection
- Water
- 250 THB / month
- Electricity (metered, public PEA tariff)
- not included
Estimates before electricity (depends on each villa's consumption, billed at the public PEA tariff), rental income tax, property tax and insurance. Occupancy and nightly rates are not guaranteed. Land lease and co-ownership fees as per the framework contract; euro amounts converted at an indicative rate of 38 THB to €1.
* 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.
Frequently asked questions about this villa
What is the UNA Horizon villa and who is it for?
The UNA Horizon is a slightly elevated two-bedroom villa with open views and generous living spaces, designed for families or shared investment strategies. It is part of Casa Una Residence, a new off-plan development by The Circle Samui in Chaweng, Koh Samui. It is offered from 6,300,000 THB (≈ €166,000), excluding the furniture pack.
What is the total price of the UNA Horizon, furniture included, and how is it paid?
At Casa Una, the UNA Horizon costs 6,300,000 THB (≈ €166,000), plus a furniture pack of 530,000 THB (≈ €14,000), for a total investment of 6,830,000 THB (≈ €180,000). Prices are set in Thai baht; the euro equivalent is indicative, at the rate of 5 June 2026 (€1 ≈ 38 THB). Payment is staged and interest-free, tied to construction progress: 5% on reservation, 10% at contract signing, 20% at construction start, 30% at phase 2, 30% at phase 3 and 5% on handover.
What are the monthly running costs of a UNA Horizon?
For a UNA Horizon at Casa Una, the land lease rent is 9,000 THB a month (initial rate, +5% every 5 years), co-ownership fees are 8,000–8,500 THB a month (pool, garden, gym, spa, pest control, waste collection) and water is 250 THB a month, i.e. 17,250–17,750 THB in fixed monthly costs. Electricity is not included: it is metered and billed at the public PEA tariff, according to the villa's consumption. Rental income tax, property tax and insurance come on top of these amounts.
How much rental income can a UNA Horizon generate?
According to Casa Una's estimates, a UNA Horizon rented between 65% (237 nights at 7,500 THB) and 88% of the year (321 nights at 7,500 THB) would produce an estimated net income of about €24,800 to €35,500 a year, roughly €2,060 to €2,960 a month. This is after the Airbnb/Booking commission (15%), rental management and concierge (15%), land lease rent, co-ownership fees, water and a maintenance and furniture reserve (5%). These are estimates, not guaranteed, before electricity, rental income tax, property tax and insurance.
Can a foreigner buy a UNA Horizon, and can I live in it or rent it out?
Yes: foreign buyers acquire a Casa Una villa such as the UNA Horizon through a lease registered at the Land Office (leasehold) for up to 30 years (Section 540 of the Thai Civil and Commercial Code); renewal options are contractual and only the first 30-year term is legally certain. Having the contract reviewed by an independent Thai lawyer before signing is recommended. On delivery you can live in the villa, rent it out, or combine both; the on-site concierge (fixed fee + commission) can run the rental, but it remains optional.
When will the UNA Horizon be delivered, and how can I visit or get the floor plans?
Casa Una's timeline sets the construction start in July 2026 and delivery of the UNA Horizon in Q4 2027 (12 to 18 months of construction), followed by 4 to 8 weeks of furnishing and rental setup. To receive the brochure and detailed floor plans, or to arrange a guided visit in Chaweng, message us on WhatsApp (+66 81 920 7541 or +66 64 916 0241), email info@thecirclesamui.com, or book a call on the website; the purchase can also be completed remotely with a legalised power of attorney. A floor plan is shown in the gallery on this page, along with an immersive room-by-room video tour.
Interested in this villa?
Let's talk about your project: availability, detailed floor plans, payment terms and full turnkey support.