Condo · Replay Residence Samui (Condo) · Koh Samui

20% 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
54 m²
Furnishing
Fully furnished

About this property

1-bedroom condo in Replay Residence Samui (Condo), Ko Samui, Koh Samui. 54 m² of living space, 1 bathroom. Fully furnished.

How the price compares

20% below the median price per m² for condos in Ko Samui.

This property$1,949/m²
Median$2,445/m²

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

Buying costs

Transfer fee (Land Office)2% × 50%$1,052
Condo sinking fund≈ 700 ฿/m²$1,137
Lawyer: due diligence and contractestimate$1,503
Total on top of the price 3.5% of the price$3,692

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
3.8%
Gross
5.5%
Net income per year
$4,027
Payback
26.1 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
$3,069
Financed
$73,667
Total paid
$105,238
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.

$105,238
$1,949 / m²