Araya+ Villas - Ban Tai, Koh Samui

SamuiUnder construction
Unit size
68.65 m²
Bedrooms
1
Type
Villa
Completion
Dec 2026

Description

Ban Tai sits on Koh Samui's southern coast, roughly between the busier resort corridor of Chaweng and the calmer bay at Nathon. It is neither a party zone nor a remote retreat: the area draws buyers who want practical access to the island's main road, local markets, and health facilities, without paying a premium for a branded beach address. Rental demand here tends to come from longer-stay visitors, couples, and remote workers rather than the short-stay party crowd. Supply of genuinely private, pool-equipped villas at this price point remains thin relative to the northern and eastern coasts, which is part of what gives small boutique projects room to perform.

Araya+ occupies that gap directly. The project consists of seven villas, each built to an identical footprint of 68.65 square metres. The number itself matters: at seven units, the development avoids the anonymity of a large resort complex while remaining large enough to support a shared management structure. Each villa is delivered furnished and includes its own private pool, which are the two attributes renters in this segment consistently require. Buyers targeting short-term rental income should verify the management arrangement, projected occupancy assumptions, and actual booking track records for comparable properties in the district before drawing conclusions from any yield figure.

Construction is ongoing, with completion scheduled for December 2026. Buyers purchasing off-plan carry construction risk and should request a clear timeline, a developer track record with completed projects, and escrow or payment stage terms in writing. These are standard checks for any under-construction asset in Thailand, not specific concerns about this project.

Ownership structure is leasehold, which is the standard path for foreign nationals acquiring villa or house-type property in Thailand. Freehold land title is generally not available to foreigners directly, so leasehold agreements, typically structured for 30 years with renewal options, are the established framework. Buyers should have any lease agreement reviewed by an independent Thai property lawyer before signing, with particular attention to renewal terms and the developer's registered land status.

The profile that fits Araya+ is a buyer oriented toward income-generating use, comfortable with leasehold tenure, and looking for a low-unit-count project in a location that balances island connectivity with residential calm.

About the units

Unit sizes68.65 m²
Bedrooms1
Price per m²฿64,090
Total units7
Available units1
Unit typeAreaPrice fromAvailable
Villa · 1 bedroom68.65 m²฿4,400,0001

Rental ROI calculator

Model the rental income of this purchase - adjust yield and occupancy to your own assumptions.

18.0%
75%
Monthly income (net)
฿49,500
Annual income (net)
฿594,000
Net yield / year
13.5%
Payback period
7.4 yrs

Indicative model, not a guarantee of income. Net figures assume ~25% of gross income goes to management and upkeep; the yield estimate is normalised to 75% occupancy. Rental income, taxes and fees must be confirmed per project before purchase.

About the project

DeveloperAIM Nation Co., Ltd.
Property typeVilla
StageUnder construction
CompletionDec 2026
Total units7
Available units1
AreaSamui

Amenities

Private poolFurnished

Payment plan

Reservation deposit: THB 100,000 30% at Construction Start / Lease & Construction Agreement signing - THB 1,320,000 total, less THB 100,000 reservation already paid = THB 1,220,000 due (within 30 days of reservation agreement signing) 20% on completion of foundations - THB 880,000 (approximately month 4) 30% on completion of walls and roof - THB 1,320,000 (approximately month 7) 15% on completion of finishing works, electrical and plastering - THB 660,000 (approximately month 10) 5% at final completion - THB 220,000 (approximately month 11)

Location

Samui

Similar properties

฿4,400,000