Skip to content

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

2-Bedroom Villa for Sale in Koh Samui — UNA Horizon — Casa Una Residence, Chaweng

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.

Exterior

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 237274321
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 includednot includednot 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.