Studio Condo For Sale At Replay Residence Pool Villa In Bo Phut Surat Thani
Studio Condo For Sale At Replay Residence Pool Villa In Bo Phut Surat Thani — image 2Studio Condo For Sale At Replay Residence Pool Villa In Bo Phut Surat Thani — image 3Studio Condo For Sale At Replay Residence Pool Villa In Bo Phut Surat Thani — image 4Studio Condo For Sale At Replay Residence Pool Villa In Bo Phut Surat Thani — image 5
Grade B+condoLeasehold · 60 yrsmid-range

Studio Condo For Sale At Replay Residence Pool Villa In Bo Phut Surat Thani

Koh Samui · Koh Samui

$138,889

Asking Price (USD)

฿5M 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.

9.1%

Net Yield (after tax, all-in)

9.1%

Managed ROI (after tax)

21.9%

Gross Yield

54%

Occupancy

Net yield is after Thai rental income tax (modelled as a conservative blended non-resident rate) and assumes fully-managed short-term letting — confirm the treatment with a Thai tax adviser. Sub-30-day rentals require the building or estate to be appropriately permitted under the Hotel Act.

Projected Gross Revenue: $32,763/yr
Average Daily Rate: $165
-9.0% vs area baselineImage quality 8/10 (+3%), No pool (-12%)
Net Yield (after tax): 9.1%
Payback Period: 10.9 years
5-yr Capital Value: $138,889
10-yr Capital Value: $138,889
Brixfox Score: 74.4 / 100
Comparable Properties: 41
Data Confidence: 75%
Search Radius: 4 km

True Investment Cost

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

$149,917

+7.9% over asking

Asking price$138,889
legal$1,500
furnishing$8,000
transfer fee$1,528
All-in investment$149,917

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 — 60 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.

Bathrooms: 1
Style: minimalist
Condition: excellent
Year Built: 2011

Design Features

freestanding smart TVminimalist wall sconceslarge potted fiddle leaf fig tree

Score Breakdown

ROI
25
Visual Appeal
12.6
Ownership Security
8
Location
8.4
Land & Space
6
Rental Demand
5.43
Payback Speed
5
STR Suitability
4

Location

📍 9.5120°, 100.0136°

Area-level location

Koh Samui, Koh Samui, Thailand

Listed via FazWaz.com
studio leasehold condo in Koh Samui — photo 1 of 5
FazWaz.com
studio leasehold condo in Koh Samui — photo 2 of 5
studio leasehold condo in Koh Samui — photo 3 of 5
studio leasehold condo in Koh Samui — photo 4 of 5
studio leasehold condo in Koh Samui — photo 5 of 5

Studio Condo For Sale At Replay Residence Pool Villa In Bo Phut Surat Thani

Koh Samui · Ref BF-3286Source · FazWaz.com · listed 22 Jun 2026
Asking price · Leasehold
$138,889
Ownership
Leasehold
Bedrooms
Studio
Bathrooms
1
Brixfox Score 74 · B+
60 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.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$165/night
50% ($83)Brixfox estimate($165/night)200% ($331)
Occupancy
54%
10%Brixfox estimate(54%)100%

Short-Term Rental

Indicative
Yearly income
$22,934
Likely range $13,760 – $32,108
Airbnb data$165/night · 54% occupancy
Rental income
$165/night · 54% occ.
$32,763
Running costs (20%)
Utilities, cleaning, maintenance
••••
Income tax (10%)
Indonesian rental income tax
••••
Net income
••% ROI
••••

Growth & Exit Strategy

How your investment grows over time

Leasehold with 60 years remaining.

$4.3M$3.2M$2.2M$1.1M$0Yr 0Yr 10Yr 20Yr 30Yr 40Yr 50Yr 60Purchase PriceIlliquid zoneUnsellableToday: $139KPeak Capital Value: Yr 35 ($352K)Paid back2x Return
Leasehold value decline
Resale value of your property as the lease shortens. Drops steeply in the final years.
Rental income
Cumulative net rental earnings collected over time, growing with annual revenue increases.
Total return
Capital value + rental income. Your actual total position if you sold and kept all rent.
Paid back
Year 6: cumulative rental income has repaid the full purchase price.
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 5
Capital Value
$161K
+16%
55 years remaining
Rental Income
+$122K
Total Position
$283K
+104%
15.3%/yr
Year 10
Capital Value
$187K
+34%
50 years remaining
Rental Income
+$263K
Total Position
$450K
+224%
12.5%/yr
Year 15
Capital Value
$216K
+56%
45 years remaining
Rental Income
+$427K
Total Position
$643K
+363%
10.8%/yr
Year 20
Capital Value
$251K
+81%
40 years remaining
Rental Income
+$616K
Total Position
$867K
+524%
9.6%/yr

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.

Apartment 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

60 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.