USD
XCD
ARS
BSD
BRL
CAD
CLP
COP
CRC
EUR
DOP
EGP
HUF
INR
IDR
JPY
MUR
MXN
OMR
PAB
QAR
SAR
RSD
SCR
THB
TRY
AED
GBP
UYU
USD
VND
RUB
BGN
NZD
ZAR
AZN
AUD
BMD
VUV
ILS
KZT
KGS
RON
UZS
CZK
CHF
Global Properties

5 bedrooms Villa in Ko Samui, Thailand No. 67022

$ 479 333
$ 2 397 per m²
5 Bedrooms
5 Bathrooms
200 Living space, m²
Ko Samui, Thailand
Parameters
Bedrooms
5
Bathrooms
5
Living space, m²
200
ID
67022
Type
Villa
Land area, m²
260
Completion date
III quarter, 2025
Property description
This property is a 200 SqM villa with 5 bedrooms and 3.5 bathrooms that is available for sale. It is located in Bo Phut, Surat Thani and was completed in Sep 2025. You can buy this villa for a base price of ฿14,900,000 (฿74,500/SqM) and it is also available for long term rentals starting from ฿200,000 per month.


Gross Yield: 16% per year – Full Ownership (land + villa) – Fully Equipped (ready to rent) – Like New: Complete Renovation September 2025 A Villa Designed as a Profit Machine In Koh Samui, most villas look alike: white walls, rectangular pools, standardized designs with no soul. Waterfall House is different.And it’s precisely this difference that makes it irresistible to travelers… and ultra-profitable for investors. Every detail has been carefully designed to trigger the wow effect:

The Signature Waterfall: a 1.5m illuminated cascade plunging directly into the pool. It instantly generates bookings on Airbnb and Booking.
com.
The Jungle Shower: an 8 sqm open-air bathroom with black marble, bamboo, and lush tropical vegetation – a sensory experience no other villa can offer.
The Custom River Table: 300 kg of solid wood with an inlaid illuminated stone river – a living work of art that transforms every dinner into an experience.
An Elegant Wine Cellar: a rare, refined touch that attracts high-end clientele.

The result: a villa that stands out from the crowd, leaves no one indifferent, and gets booked instantly. The Heart of Samui’s Golden Triangle A serious investor knows that location is everything. Here, you are in Bo Phut – the island’s most desirable neighborhood. At the center of it all:

3 min: beach + piers to Koh Phangan, Koh Tao, Ang Thong…
5 min: airport
6 min: Big Buddha (the island’s most iconic monument)
6 min: Chaweng Night Market (the island’s largest)
6 min: Chaweng nightlife (bars, clubs, restaurants)
8 min: Central Samui (the island’s largest shopping mall)
10 min: Fisherman’s Village (waterfront pedestrian zone, restaurants, night market)

Bo Phut is the ideal place to experience the best of Koh Samui.A subtle balance between authentic local life, modern comfort, and immediate access to everything that matters. You combine residential serenity with direct access to the island’s top attractions – exactly what families and groups of friends are looking for, the core of the rental market. Key Figures – ROI Above Market Standards

200 sqm of elegant living space (160 sqm interior + 40 sqm on 2 fully covered and furnished terraces)
260 sqm land plot

A 100% Ready-to-Rent Villa – Equipped with High-End Materials Waterfall House is not just a stylish villa: it’s a turnkey product, designed to operate as a luxury residence from day one.Everything was renewed in September 2025, with brand-new, premium equipment to guarantee comfort, reliability, and immediate appeal to guests. What makes the difference:

Complete outdoor laundry room: washing machine, dryer, modern storage.
High-end kitchen: oven, hood, microwave, large refrigerator, stovetop, full set of premium glassware, plates, and cutlery.
Luxury bedding: 5 bedrooms with King Size beds, brand-new premium mattresses (15-year warranty), high-quality linens, blackout curtains.
Designer bathrooms: rain showers, new fixtures, integrated soap/shampoo dispensers.
Modern living spaces: XXL ultra-comfort sofa, Google TV, Bluetooth speakers, custom furniture.
Premium textiles: triple sets of linens, towels, and bedding – all brand new.

Total water autonomy – rare in Samui:

4,000-liter underground water tank with top-grade filtration system.
Premium Coway water dispenser: filtered hot and cold water at all times, no bottles to carry, no logistics.

Everyday comfort:

Fiber optic internet with dual routers (reliable for remote work & streaming).
Professional-grade stainless steel barbecue.
LED ambient lighting.
Covered, secure parking.
2 connected security cameras.
Remote-controlled digital entry system.

The result: nothing to buy, nothing to install, nothing to plan.The villa is ready to welcome guests immediately after purchase. A true operational investment product, with zero delay, zero hidden costs, and 100% optimized for profitability. Why This Property Is a Unique Opportunity

Immediate differentiation: in a market saturated with cookie-cutter villas, this one captures attention and rents effortlessly.
5 bedrooms: the most in-demand format for families and groups (the most profitable segment; Samui has far too many 3-bedroom villas).
Signature concept: waterfall, Jungle Shower, River Table, and wine cellar – each element adds both emotional and marketing value.
Turnkey product: everything is already in place – maintenance, management, premium equipment – simply collect the keys and start earning.
Solid patrimonial value: a villa with unique character, on full freehold land, in the island’s most dynamic sector.

Waterfall House is not just a villa – it’s a brand. A signature product that captivates travelers, guarantees high revenues, and secures a rare asset in Thailand’s most promising market. Price: 14,900,000 THB – Full Ownership – Fully Equipped – Like New (2025 renovation).A unique villa, immediately profitable, and a solid patrimonial investment.
Features
Features
  • Terrace
  • TV
  • Wi-Fi
  • Washing machine
  • Microwave oven
  • Oven
  • Private pool
  • Not renovated
Indoor facilities
  • Covered parking
Outdoor features
  • Garden
  • Common area with pool
Statistics Ko Samui
[:nprice_100:]
Price per m²
N/A
Quality of Life Index
N/A
Cost of living Index
Parameters
[:second_city:]
Surat Thani
Difference
Monthly Rent Cost
1-Room Apartment
$ 247
2-Room Apartment
$ 158
Apartment Purchase Price per m²
In the City Center
[:nprice_100:]
Outside the City Center
[:nprice_101:]
Crime Index
35
Cost of Living and Rent Index
N/A
Purchasing Power Index
N/A
Property Price to Income Ratio
N/A
Safety Index
65
Traffic CO₂ Index
N/A
Traffic Inefficiency Index
N/A
Rent Index
7
Health Care Index
N/A
Groceries Index
54
Pollution Index
68
Traffic Commute Time Index
N/A
Restaurant Price Index
N/A
Climate Index
54
Cost of Living Index
N/A
Quality of Life Index
N/A
Traffic Index
N/A
Restaurants
Meal, Inexpensive Restaurant
$ 1.97
Meal for 2 People, Mid-range Restaurant, Three-course
$ 18.91
McMeal at McDonalds (or Equivalent Combo Meal)
$ 4.73
Domestic Beer (0.5 liter draught)
$ 2.21
Imported Beer (0.33 liter bottle)
$ 3.78
Coke/Pepsi (0.33 liter bottle)
$ 0.50
Water (0.33 liter bottle)
$ 0.32
Cappuccino (regular)
$ 1.58
Markets
Milk (regular), (1 liter)
$ 2.00
Loaf of Fresh White Bread (500g)
$ 1.28
Eggs (regular) (12)
$ 1.99
Local Cheese (1kg)
$ 18.11
Water (1.5 liter bottle)
$ 0.44
Bottle of Wine (Mid-Range)
$ 20.06
Domestic Beer (0.5 liter bottle)
$ 1.66
Imported Beer (0.33 liter bottle)
$ 1.89
Cigarettes 20 Pack (Marlboro)
$ 3.15
Apples (1kg)
$ 3.13
Chicken Fillets (1kg)
$ 3.25
Oranges (1kg)
$ 1.89
Potato (1kg)
$ 1.42
Lettuce (1 head)
$ 1.14
Rice (white), (1kg)
$ 1.26
Tomato (1kg)
$ 2.28
Banana (1kg)
$ 2.07
Onion (1kg)
$ 1.43
Beef Round (1kg) (or Equivalent Back Leg Red Meat)
$ 7.88
Transportation
One-way Ticket (Local Transport)
$ 1.10
Monthly Pass (Regular Price)
$ 22.06
Gasoline (1 liter)
$ 1.26
Volkswagen Golf 1.4 90 KW Trendline (Or Equivalent New Car)
$ 28 364
Taxi Start (Normal Tariff)
$ 3.15
Taxi 1km (Normal Tariff)
$ 0.69
Taxi 1hour Waiting (Normal Tariff)
$ 3.78
Toyota Corolla Sedan 1.6l 97kW Comfort (Or Equivalent New Car)
$ 28 175
Utilities (Monthly)
Basic (Electricity, Heating, Cooling, Water, Garbage) for 85m2 Apartment
$ 78.00
Internet (60 Mbps or More, Unlimited Data, Cable/ADSL)
$ 19.04
Mobile Phone Monthly Plan with Calls and 10GB+ Data
$ 12.16
Salaries And Financing
Mortgage Interest Rate in Percentages (%), Yearly, for 20 Years Fixed-Rate
6%
Sports And Leisure
Fitness Club, Monthly Fee for 1 Adult
$ 50.43
Cinema, International Release, 1 Seat
$ 4.73
Clothing And Shoes
1 Pair of Jeans (Levis 501 Or Similar)
$ 66.77
1 Summer Dress in a Chain Store (Zara, H&M, ...)
$ 29.65
1 Pair of Nike Running Shoes (Mid-Range)
$ 100
1 Pair of Men Leather Business Shoes
$ 93.21
Childcare
Preschool (or Kindergarten), Full Day, Private, Monthly for 1 Child
$ 633
International Primary School, Yearly for 1 Child
$ 16 296
Samuitimes
Samuitimes
Contact seller
Samuitimes
Samuitimes
Contact seller

Similar offers

$ 508 286
This is Modern 5 Bedrooms, 6 Bathrooms Villa for Sale in East Pattaya. Is Available in Thai Company Name Ownership, sitting on 424 of land plot size, 200 Sqm of usable area, comes full furnished,...
56200IV quarter, 2010
$ 414 993
This property is a 200 SqM villa with 5 bedrooms and 3.5 bathrooms that is available for sale. It is part of the Phanason Park Ville project in Kathu, Phuket. You can buy this villa for a base price...
55200
$ 511 503
This is Modern Villa 5 Bedrooms, 3 Bathrooms for Sale in Jomtien. Is Available in Thai Company Name Ownership,  sitting on 360 Sqm of land size, 200 Sqm of usable area, comes full furnished, Thai and...
53200IV quarter, 2004