3 Bedroom Villa For Sale At Nam Jai Residence In Maenam Surat Thani
3 Bedroom Villa For Sale At Nam Jai Residence In Maenam Surat Thani — image 23 Bedroom Villa For Sale At Nam Jai Residence In Maenam Surat Thani — image 33 Bedroom Villa For Sale At Nam Jai Residence In Maenam Surat Thani — image 43 Bedroom Villa For Sale At Nam Jai Residence In Maenam Surat Thani — image 5
Grade AvillaLeasehold · 30 yrsluxury

3 Bedroom Villa For Sale At Nam Jai Residence In Maenam Surat Thani

Maenam · Koh Samui · Koh Samui

$255,556

Asking Price (USD)

฿9.2M THB at source

Hotel Act — verify short-let permits before buying

Thailand Hotel Act: renting for under 30 days without a hotel licence is technically an offence. Most Phuket/Koh Samui stock operates short-term via licensed buildings, branded-residence rental programs, or villa-estate management — verify the building/estate permits daily rental before buying.

56%

Occupancy

Average Daily Rate: $319
+32.0% vs area baselineImage quality 9/10 (+6%), Tropical/Balinese style (+8%), Has pool (0%), Has pool (+10%), Luxury finish (+8%)
Brixfox Score: 83.4 / 100
Comparable Properties: 73
Data Confidence: 91%
Search Radius: 2 km

True Investment Cost

Thai transfer fee or lease registration + legal + furnishing & STR launch setup.

$280,923

+9.9% over asking

Asking price$255,556
legal$2,556
furnishing$20,000
transfer fee$2,811
All-in investment$280,923

Estimates use Thailand's buyer share of the transfer fee (freehold/company) or lease registration + stamp (leasehold), plus conveyancing and due-diligence legal fees; furnishing & STR launch covers furniture, appliances and launch photography. Actual legal fees vary — budget extra for surveyor and bank fees if financing. Working capital (2–3 months operating buffer) not included.

Ownership: Leasehold — 30 years remaining

Registered leasehold — Thai law caps registered terms at 30 years; longer horizons rely on contractual renewal options (often structured 30+30+30). Renewals are a contract right, not a statutory one — have a Thai lawyer verify the renewal mechanics before purchase.

Bedrooms: 3
Bathrooms: 3
Building: 125
Land: 530
Style: tropical
Condition: new-build
Private Pool
pool

Design Features

curved pool design with integrated seatingopen-plan living area seamlessly connected to pooltropical plants integrated into architectureboho-chic decor with natural materials

Score Breakdown

ROI
25
Visual Appeal
15.6
Ownership Security
6
Location
10.2
Land & Space
12
Rental Demand
5.6
Payback Speed
5
STR Suitability
4

Location

📍 9.5502°, 100.0107°

Approximate location

Maenam, Koh Samui, Koh Samui, Thailand

Listed via FazWaz.com
3-bedroom leasehold villa in Koh Samui — photo 1 of 5
FazWaz.com
3-bedroom leasehold villa in Koh Samui — photo 2 of 5
3-bedroom leasehold villa in Koh Samui — photo 3 of 5
3-bedroom leasehold villa in Koh Samui — photo 4 of 5
3-bedroom leasehold villa in Koh Samui — photo 5 of 5

3 Bedroom Villa For Sale At Nam Jai Residence In Maenam Surat Thani

Koh Samui · Ref BF-2905Source · FazWaz.com · listed 22 Jun 2026
Asking price · Leasehold
$255,556
Ownership
Leasehold
Bedrooms
3
Bathrooms
3
Built area
125 m²
Land
530 m²
Brixfox Score 83 · A
30 yrs left on lease

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Koh Samui

Approximate area

Loading Map...

Hotel Act — Verify Short-Let Permits Before Buying

Thailand Hotel Act: renting for under 30 days without a hotel licence is technically an offence. Most Phuket/Koh Samui stock operates short-term via licensed buildings, branded-residence rental programs, or villa-estate management — verify the building/estate permits daily rental before buying.

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Short-Term Rental

No STR data available for this property

Growth & Exit Strategy

How your investment grows over time

Leasehold with 30 years remaining.

$307K$230K$153K$77K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Purchase PriceIlliquid zoneUnsellableToday: $256KPeak Capital Value: Yr 5 ($267K)
Leasehold value decline
Resale value of your property as the lease shortens. Drops steeply in the final years.
Illiquid zone
Under 15 years remaining. Hard to sell — banks won't lend, fewer buyers, and steep discounts required.
Unsellable
Under 5 years remaining. Effectively worthless on the open market. No financing, no buyers.
Year 5Peak
Capital Value
$267K
+4%
25 years remaining
Year 10
Capital Value
$258K
+1%
20 years remaining
Year 15
Capital Value
$179K
-30%
15 years remaining
Year 20
Capital Value
$92K
-64%
10 years remaining

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Villa Scorecard

Location
••••
•••• •••• ••••
Rental Yield
••••
•••• •••• ••••
Occupancy
••••
•••• •••• ••••
Nightly Rate
••••
•••• •••• ••••
Visual Appeal
••••
•••• •••• ••••
Size & Space
••••
•••• •••• ••••
Zoning
••••
•••• •••• ••••
Tenure
••••
•••• •••• ••••

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Owner Managed scenario

Upgrade to Pro to stress-test this yield across occupancy scenarios

Lease Timeline

30 years remaining
Safe Zone

Your lease is in the safe zone. The property is liquid on the resale market and maintains strong valuation.

ℹ️

Financing note: Banks generally do not finance leasehold properties, regardless of the remaining duration. Buyers must purchase with cash or alternative financing.

25+ yr: Safe
15-25yr: Caution
<15yr: Illiquid

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Market factors in Thailand may impact actual yields.