Villa · Wasana Villas · Koh Samui

✓ Checked today

3-BR Villa at Wasana Villas close to Bang Por Beach

Wasana Villas, Koh Samui

Type
Villa
Bedrooms
3
Bathrooms
3
Area
190 m²
Furnishing
Fully furnished
Pets allowed
Yes
Sale
New build

About this property

3-bedroom villa in Wasana Villas, Ko Samui, Koh Samui. 190 m² of living space, 3 bathrooms. Fully furnished. Pets are allowed. Sold new, direct from the project.

Buying costs

Transfer fee (Land Office)2% × 50%$4,991
Lawyer: due diligence and contractestimate$1,503
Total on top of the price 1.3% of the price$6,495

Standard Thai rates, applied to the listed price; the Land Office appraisal is usually lower, so the real amount won't be higher. Seller taxes (3.3% SBT or 0.5% stamp duty, withholding tax) are customarily paid by the seller — we'll confirm for this property.

Rental yield

Net yield per year
4.9%
Gross
5.5%
Net income per year
$24,680
Payback
20.2 yrs

A model, not a promise: enter your own rent. Rental income tax, vacancies and repairs are not included. Ask us what similar homes nearby actually rent for.

Installment & mortgage calculator

Monthly payment
$14,558
Financed
$349,390
Total paid
$499,129
Interest paid
$0

Estimate only. Thai banks rarely lend to foreign buyers — most pay cash or use a developer's installment plan during construction. We'll tell you what's actually on offer for this property.

The pin shows the approximate location given by the listing.

$499,129
$2,623 / m²