10%
Step 1
Reservation Fee
Due upon signing the reservation agreement.
Reservation agreement signing
Official Plot Details
Bedrooms
3
Bathrooms
3
Land size
723.86 sqm
Building area
196.88 sqm
Pool
Yes
Leasehold
Leasehold
Category
Off-plan Villas
Status
Available
Villa overview
Plot 10 - 3 Bedroom Villa is an off-plan villa in Garden of Samui Villa, a boutique Maenam Soi 1 development. The plot offers 723.86 sqm of land and 196.88 sqm of built area, with return estimates and staged construction payments based on the official project figures.
+Off-plan villa
+3 Bedroom Villa
+723.86 sqm land
+196.88 sqm built area
+Leasehold structure
+Return estimate
+Payment timeline
+Floor plan viewer
Location map
Maenam Soi 1, Koh Samui. Exact plot coordinates can be added later; for now each plot uses the project location.
Open in Google MapsPayment terms
Official staged payment milestones for Garden of Samui Villa.
30%
Step 2
Construction Contract
Upon signing the construction contract to commence work.
Construction contract signing
20%
Step 3
Structural Completion
Upon 100% completion of structural work, including foundation, beams, floors, columns, swimming pool, and roof frame.
Structural work completion
20%
Step 4
Systems and Wall Completion
Upon 100% completion of brickwork, plastering, wall painting, and installation of electrical, plumbing, and air conditioning systems.
Systems and wall completion
15%
Step 5
Finishing Completion
Upon 100% completion of floor and wall tiling, ceilings, sanitary ware, electrical and plumbing fixtures, air conditioning units, doors, and windows.
Finishing completion
5%
Step 6
Final Completion
Upon full completion of construction.
Full completion
Return estimate
17.05% return estimate based on official figures
Occupancy
78%
Gross income / year
THB 2,652,000
Net income / year
THB 1,961,000
Booking fee
17%
Land lease / year
THB 130,000
Maintenance
THB 110,000
These values are based on project estimates and are not guaranteed returns.
Extra options
Available on request
Cinema Room by Sonos
THB 2,800,000
Premium cinema room option with Sonos audio concept.
Request optionAvailable on request
Gym Room
THB 2,200,000
Private gym room option for wellness-focused owners.
Request optionAvailable on request
Extra Play Room
THB 1,800,000
Additional play room for family comfort and guest flexibility.
Request optionAvailable on request
Furniture Package
THB 1,500,000
Furniture package for a more turnkey villa delivery.
Request option3D villa model coming soon
3D Visualization
Visualize the future villa before construction.
This component is ready for future .glb or .gltf files. Until the model is provided, visitors can request the 3D visualization privately.
Request 3D visualizationDocument center
brochure
Garden of Samui Villa Brochure
floor_plan
1 Bedroom Floor Plan
floor_plan
2 Bedroom Floor Plan
floor_plan