Condo · Replay Residence Samui (Condo) · Koh Samui

14% below market✓ Checked today

1-BR Condo at Replay Residence Samui (Condo) close to Bo Phut Beach

Replay Residence Samui (Condo), Koh Samui

Type
Condo
Bedrooms
1
Bathrooms
1
Area
60 m²
Furnishing
Fully furnished

About this property

1-bedroom condo in Replay Residence Samui (Condo), Ko Samui, Koh Samui. 60 m² of living space, 1 bathroom. Fully furnished.

How the price compares

14% below the median price per m² for condos in Ko Samui.

This property$2,105/m²
Median$2,445/m²

Based on 8 comparable live listings in our catalog, updated daily.

Buying costs

Transfer fee (Land Office)2% × 50%$1,263
Condo sinking fund≈ 700 ฿/m²$1,263
Lawyer: due diligence and contractestimate$1,503
Total on top of the price 3.2% of the price$4,029

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
3.9%
Gross
5.4%
Net income per year
$4,871
Payback
25.9 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
$3,683
Financed
$88,400
Total paid
$126,286
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.

$126,286
$2,105 / m²