2 Bedroom Apartment For Sale At Samui Scandinavian Apartments In Bo Phut Surat Thani
2 Bedroom Apartment For Sale At Samui Scandinavian Apartments In Bo Phut Surat Thani — image 22 Bedroom Apartment For Sale At Samui Scandinavian Apartments In Bo Phut Surat Thani — image 32 Bedroom Apartment For Sale At Samui Scandinavian Apartments In Bo Phut Surat Thani — image 42 Bedroom Apartment For Sale At Samui Scandinavian Apartments In Bo Phut Surat Thani — image 5
Grade AcondoLeasehold · 90 yrsmid-range

2 Bedroom Apartment For Sale At Samui Scandinavian Apartments In Bo Phut Surat Thani

Koh Samui · Koh Samui

$166,389

Asking Price (USD)

฿6.0M 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.

9.5%

Net Yield (after tax, all-in)

9.5%

Managed ROI (after tax)

22.0%

Gross Yield

73%

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: $39,103/yr
Average Daily Rate: $147
+9.0% vs area baselineImage quality 8/10 (+3%), Tropical/Balinese style (+8%), No pool (-12%), Has sea (+10%)
Net Yield (after tax): 9.5%
Payback Period: 10.6 years
5-yr Capital Value: $166,389
10-yr Capital Value: $166,389
Brixfox Score: 77.9 / 100
Comparable Properties: 6
Data Confidence: 63%
Search Radius: 3 km
How Brixfox computes these figures

True Investment Cost

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

$177,883

+6.9% over asking

Asking price$166,389
legal$1,664
furnishing$8,000
transfer fee$1,830
All-in investment$177,883

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 — 90 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: 2
Bathrooms: 2
Style: tropical
Condition: excellent
Year Built: 2011
sea

Design Features

expansive panoramic viewoutdoor seating area

Score Breakdown

ROI
25
Visual Appeal
14.2
Ownership Security
8
Location
8.4
Land & Space
6
Rental Demand
7.3
Payback Speed
5
STR Suitability
4

Location

📍 9.5120°, 100.0136°

Area-level location

Koh Samui, Koh Samui, Thailand

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

2 Bedroom Apartment For Sale At Samui Scandinavian Apartments In Bo Phut Surat Thani

Koh Samui · Ref BF-3551Source · FazWaz.com · listed 22 Jun 2026
Asking price · Leasehold
$166,389
Inquire — direct to agent
Ownership
Leasehold
Bedrooms
2
Bathrooms
2
Brixfox Score 78 · A Leasehold · 90 yrs leftFinancial analysis ↓

Unlock full financial data

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

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.

Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Leasehold · 90 yrs remaining
Fully managed is the Brixfox Standard shown on every card: a full-service manager whose commission includes the OTA/channel listing (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission but pays the OTA host fee, staff/local operations and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
Gross yield · all-in basis
After lease amortisation:A leasehold expires; we amortise your all-in investment straight-line over the remaining term. This is the honest return on a wasting asset — most tools ignore it.
Before tax in your home country and financing costs. Estimates, not financial advice.

No Airbnb match on file

We have not confirmed this exact property on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured asking-to-booked factor (~−33% on Bali). Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
$147
Expected booked rate (asking −33%, market-calibrated)
Expected occupancy
73%
Full-year estimate, market-calibrated
Projected annual revenue
$39,103
ADR × occupancy × 365
Seasonal occupancy pattern
Peak Jan +35% · Low Sep -25%
J
F
M
A
M
J
J
A
S
O
N
D
Modelled monthly index (relative to the annual average) — replaced by measured per-market indices as calendar history matures.

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking · leasehold
$
Acquisition costs· 2.1% of price, auto-calculated
$3,494
Lease registration fee + stamp duty (1.1%)$1,830
Notary & registration$0
Legal fees$1,664
Renovation budget· Move-in ready. No renovation budgeted.
$
Furniture & STR launch· default ≈ $8,100/bedroom
$
All-in investment
$186,083
+11.8% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
••••
Management fee
% of revenue••••
OTA / channel fees
% of revenue••••
Staff & local operations
% of revenue••••
Cleaning (net of guest fees)
% of revenue••••
Utilities, insurance & consumables
% of revenue••••
Lodging / tourist tax
% of revenue••••
Maintenance reserve
% of price••••
Annual property tax
% of price••••
Local income tax
% of revenue••••
Net operating income
••••
Net yield on all-in investment
••%
Leasehold economics
A leasehold expires — your capital is not returned at the end of the term. We write the all-in investment off straight-line over the remaining years and show the return after that annual cost. Most tools ignore this.
Lease amortisation · all-in ÷ 90 yrs remaining••••
Net yield after lease amortisation••%
Payback vs remaining term•• of 90 yrs

Resale value over the lease

A leasehold is a wasting asset: land appreciation lifts the resale value early on, but as the lease shortens the value winds down to zero — the villa returns to the landowner. Modelled from the asking price and typical Bali leasehold marketability by remaining term. Hover or tap the chart for any year; click to pin.

What you could sell it for, year by year — the early gain, the peak, and the wind-down to zero.

Hard to resell (<15 yrs left)1.2M583K0NowYr 10Yr 20Yr 30Yr 40Yr 50Yr 60Yr 70Yr 80Yr 90Purchase price · 166KPeak value · yr 65 (+515% · 1.0M)Lease ends — villa returns to the landowner
Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Koh Samui

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

78A
Location••••
•••• •••• ••••
Rental Yield••••
•••• •••• ••••
Occupancy••••
•••• •••• ••••
Nightly Rate••••
•••• •••• ••••
Visual Appeal••••
•••• •••• ••••
Size & Space••••
•••• •••• ••••
Zoning••••
•••• •••• ••••
Tenure••••
•••• •••• ••••

Upgrade to Pro to see the full scorecard analysis.

Risk & what-if

ScenarioOccupancyNet income /yrNet yield
-20 pts occupancy53%••••••%
-10 pts occupancy63%••••••%
Expected73%••••••%
+10 pts occupancy83%••••••%

Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost · upgrade to Pro to stress-test this yield

Lease runway90 yearsSafe zoneLiquid on resale; banks still do not finance leaseholds — plan for cash.
Payback6.1 yearsfrom net rent at the expected case
Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

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

Inquire

Take the numbers with you, or talk to the agent

Interested in this property?

Your inquiry goes directly to the listing agent — with your Brixfox analysis attached, so you arrive as a qualified buyer, not a cold email. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · FazWaz.com

We forward your message and analysis to the listing agency and keep a copy to follow up. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use verified Brixfox Intelligence rental data. Operating costs are modelled per line — management or self-managed OTA + staff/local operations, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Market factors in Thailand may impact actual yields.