Favorites - Koh Samui Villas

Favorite Properties (0)

You don’t have any saved properties

Calculate your investment returns for Samui villa rentals

Purchase Price (Million THB)

Low Season Nightly Rate (THB)

High Season Nightly Rate (THB)

Expected Occupancy % ℹ️ 55%

Manager & Agency Fee % ℹ️ 15%

🏊‍♂️🌿Pool, Garden & Maintenance ฿9,500

🛡️ Insurance ฿4,000

🌐 Internet & Utilities ฿2,500

🏢 Residence Fee (if applicable) ฿3,000

📄 Lease Payment (if applicable) ฿0

Total Monthly Costs

฿19,000

Net Annual Return

–

ROI %

–

Payback Years

–

Gross Income–

Mgmt & Fees–

Running Costs–

Net Annual : –

Occ %	ROI %