2 Bedroom Villa for sale in Koh Phangan, Surat Thani

Modern 2-Bedroom Pool Villa Investment 
in Koh Phangan
 
Turnkey private pool villa designed for personal use and rental income in one of Koh Phangan’s most convenient locations.
 
1. Summary

Total Investment: 4,700,000 THB
Villa Size: 155 sqm
Land Plot: 309 sqm
Bedrooms: 2
Private Pool
Estimated Annual Net Income: 734,000 THB
Projected Net Yield: 15%

 
2. Location 📍 
 
About the Location:
Centrally located on the island with easy access to all main areas and beaches
5 min drive to Sri Thanu, 5 min drive to Thong Sala pier
Open views over coconut groves and surrounding mountains
Quiet residential area, sports nearby (Padel, tennis, gym)
 
3. Villa Layout and Dimensions 🏡
 
Areas
Land Plot: 288 sqm + separate 21 sqm parking = 309 sqm
Total Villa: 155.02 sqm
Garden: 132.98 sqm
 
Rooms
2 Bedroom ensuite = 36.03 sqm
2 Bathrooms = 17.95 sqm
Living and Kitchen Area = 41.19 sqm
Swimming Pool = 24.50 sqm
Terrace = 35.35 sqm
Parking = 21 sqm
Total Villa = 155.02 sqm
 
Construction

Reinforced concrete structure
Private swimming pool
Western kitchen included
Air conditioning included
Covered parking

 
4. Price 💰
 
Villa = 3,500,000 THB 
Land = 1,200,000 THB
 
Ownership Structure

Land secured through a registered 30-year lease
Villa ownership remains with the buyer
Transferable and inheritable rights
Full legal assistance provided

 
Construction Timeline

Construction period: approximately 8 months
Progress payments linked to construction milestones

 
5. Investment Opportunity 🌴 
 
Peak season monthly revenue: 110,000 THB / month
High season monthly revenue: 90,000 THB / month
Low season monthly revenue: 70,000 THB / month
 
*Estimated revenue based on current market rental rates for comparable 2-bedroom pool villas in the area
 
Annual Revenue: 864,000 THB (80% occupancy)
Annual Operating Expenses (electricity, cleaning, maintenance…): 130,000 THB
Estimated Annual Net Income: 734,000 THB 
Projected Net Yield: 15%
 
6. Customization 🎨
 
Buyers may customize selected layouts, finishes, materials, colors and kitchen options, subject to construction stage and technical feasibility.