Araya Villas

ROI 19% ANNUALLY

Download Brochure

180-205 m²

2-3 Bedrooms

Private Pool

Villa Pricing

2-Bedroom Villa

180 m²

7,5 M THB

849,000 PLN

+ leasehold registration ~60,000 THB

3-Bedroom Villa

205 m²

7,9 M THB

893,000 PLN

+ leasehold registration ~60,000 THB

*PLN prices based on exchange rate as of 28.03.2026

About the Project

Araya Samui Villa is an exclusive project of 9 modern villas in Modern-Bali Tropical style, located in peaceful Maenam Ban Tai area on Koh Samui.

Each villa features a private pool, tropical garden, and a spacious layout from 180 to 205 m², offering 2-3 bedroom configurations perfect for tropical living or short-term rental investment. Construction has already started with completion planned for 03.2027.

3-Bedroom Villa (205 m²)

Living area: 123 m²
Terrace: 38.5 m²
Pool: 15 m²
Parking: 30.5 m²

Construction

Status: In progress
Completion: 03.2027
Leasing: 60,000 THB/year
Paid every 3 years (180,000 THB)

Download Brochure

Location

~3 minutes - Nearest 7-Eleven

~3 minutes - State school

~4 minutes - Ban Tai Beach

Peaceful, long beach perfect for morning relaxation and sunsets

~4 minutes - Paddle and fitness club

~5 minutes - Local market in Maenam

~15 minutes - Fisherman's Village & Bophut Beach

Famous walking street with restaurants, shops, and nightlife

~20 minutes - Samui International Airport

Direct flights to Bangkok, Singapore, and other destinations

Direct access from public road with private parking

Investment Return Potential

Based on short-term rental calculations for a 3-bedroom villa (price 9,500,000 THB with kitchen, furniture and equipment). Management fee: 15% of rental income.

Annual Rental Income Breakdown

High season (Dec–Mar, 120 days)

90 days × 10,000 THB → 765,000 THB net

765 000 THB

Mid season (Apr–Sep, 180 days)

117 days × 8,000 THB → 795,600 THB net

795 600 THB

Low season (Oct–Nov, 60 days)

36 days × 7,000 THB → 214,200 THB net

214 200 THB

Annual gross revenue

After 6% tax + 60,000 THB leasing: 1,611,912 THB

1 774 800 THB

ROI / Payback period

18,68% / 5–6 years

Payment Schedule

1. Reservation agreement

3 days from signing

100 000 THB

2. Construction start – lease and construction agreement

30 days from reservation (minus 100,000 THB)

30%

3. After foundation completion

~4 months after signing

20%

4. After walls and roof completion

~7 months after signing

30%

5. After finishing works, electrical, plastering

~10 months after signing

15%

6. Final completion

~11 months after signing

Purchase process timeline (~14 months total):

Reservation (1–7 days) → Due diligence (2–4 weeks) → Construction + lease agreement (1–3 weeks) → Construction (10–12 months) → Leasehold registration → Handover

Timelines are estimates. Payments depend on construction progress.