4 Bedroom Villa For Sale At Whispering Waves Lamai In Maret Surat Thani
4 Bedroom Villa For Sale At Whispering Waves Lamai In Maret Surat Thani — image 24 Bedroom Villa For Sale At Whispering Waves Lamai In Maret Surat Thani — image 34 Bedroom Villa For Sale At Whispering Waves Lamai In Maret Surat Thani — image 44 Bedroom Villa For Sale At Whispering Waves Lamai In Maret Surat Thani — image 5
Grade AvillaThai Companyluxury

4 Bedroom Villa For Sale At Whispering Waves Lamai In Maret Surat Thani

Lamai · Koh Samui · Koh Samui

$469,444

Asking Price (USD)

฿16.9M 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.

58%

Occupancy

Average Daily Rate: $629
+36.0% vs area baselineImage quality 9/10 (+6%), Modern/contemporary style (+12%), Has pool (0%), Has jungle (+10%), Luxury finish (+8%)
Brixfox Score: 80.6 / 100
Comparable Properties: 31
Data Confidence: 92%
Search Radius: 2 km

True Investment Cost

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

$500,833

+6.7% over asking

Asking price$469,444
legal$4,694
furnishing$20,000
transfer fee$4,694
company setup$2,000
All-in investment$500,833

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: Thai Company

Held via a Thai limited company — a common villa structure giving de-facto control. Legal but scrutinised; requires genuine company activity and annual accounting. Take Thai legal advice on the structure before purchase.

Bedrooms: 4
Bathrooms: 5
Style: modern
Condition: new-build
Private Pool
jungle

Design Features

infinity poolstone facadelarge glass sliding doorsoutdoor dining areawooden ceiling accents

Score Breakdown

ROI
25
Visual Appeal
15.6
Ownership Security
9
Location
10.2
Land & Space
6
Rental Demand
5.8
Payback Speed
5
STR Suitability
4

Location

📍 9.4830°, 100.0550°

Approximate location

Lamai, Koh Samui, Koh Samui, Thailand

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

4 Bedroom Villa For Sale At Whispering Waves Lamai In Maret Surat Thani

Koh Samui · Ref BF-3648Source · FazWaz.com · listed 22 Jun 2026
Asking price
$469,444
Bedrooms
4
Bathrooms
5
Brixfox Score 81 · A

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

Freehold — 4%/yr appreciation in Koh Samui.

$1.6M$1.2M$822K$411K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Today: $469K
Capital appreciation
Property value growing at +4%/yr based on Koh Samui market trends.
Year 5
Capital Value
$571K
+22%
Year 10
Capital Value
$695K
+48%
Year 20
Capital Value
$1.0M
+119%
Year 30
Capital Value
$1.5M
+224%

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

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.