Investor tool
Pick a villa from Terra Mare, Villa Sea View or Eden Tropical, a rental scenario (nights let and average rate), then a holding period — the calculator automatically applies the price and charges specific to each programme.
Gross yield = annual rental income ÷ purchase price. Net yield after deducting each programme's own charges (lease, maintenance, management) — excluding transfer fees and taxes. Indicative scenarios, to be calibrated with a local manager before any decision; this does not constitute investment advice. → Understand how to read these figures
12 contemporary 2- and 3-bedroom villas with a private pool.
4 private 3-bedroom pool villas in a coconut grove in Maenam.
Balinese-spirit 1- and 2-bedroom villas, 250 m from the beach.
Gross yield only accounts for rental income against the purchase price. Net yield deducts charges (lease, maintenance, management, platform fees) — the more reliable figure for comparing two properties.
These are indicative scenarios per programme, consistent with published market benchmarks for Koh Samui. They can be freely adjusted with the sliders to test your own assumptions.
No. These are estimates to be calibrated with a local manager before any investment decision — this calculator does not constitute financial advice.
Full costed dossier, specific to the villa you're interested in.