2 bedrooms
2-Bedroom Villa 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 rental yield
37.9 %
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° · 5rooms
Immersive tour
Walk through the villa, room by room. Pick a space to play the video.
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% | €167 | €31,300 | 18.9 % | 5.3 yrs |
| 75% | €192 | €44,230 | 26.6 % | 3.8 yrs |
| 85% | €230 | €62,920 | 37.9 % | 2.6 yrs |
Your investment
- villa
- 6,300,000 THB (≈ €166,000)
- furniture pack
- 530,000 THB (≈ €14,000)
- Investment
- 6,830,000 THB (≈ €180,000*)
Cumulative rental income over 30 years
€1,407,000 – €1,887,000
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.
