A collection of 4 unique villas
3 Bedrooms
292 sqm
Bangrak - Koh Samui
Welcome to The Den, 4 luxury villas in Bangrak, Koh Samui, offering privacy, elegance, and a connection to nature through modern architecture and tropical charm.
Every detail at The Den is designed to balance seclusion and open living, maximizing privacy while embracing the tropical landscape.
Situated in Bangrak, Koh Samui, offering stunning sea views and proximity to major attractions.
Modern architecture with private pools, lush gardens, and rooftop sea views.
Delivered in 8-10 months with high-quality materials and expert craftsmanship.
Excellent rental potential and value appreciation, providing great returns on your investment.
Discover the detailed master plans of The Den Villas, carefully designed to blend luxury, functionality, and aesthetic appeal. From the spacious first floor to the breathtaking rooftop, each level has been thoughtfully planned to offer comfort and maximize the stunning views of Koh Samui. Explore the overall layout of the 4-villa complex and envision your future investment.
Discover the thoughtful design and premium amenities that make The Den Villas your perfect private retreat.
We use the finest materials to ensure both elegance and durability in every element of our project.
Renowned for its stunning green hues, this stone enhances the elegance and luxury of your pool.
Provides a modern and durable façade with its unique texture and premium finish.
Timeless and sturdy, our teak wood doors bring warmth and sophistication to your home.
The Den Villas offer exceptional opportunities for both short-term and long-term rental income. With high daily rates and strong occupancy potential, you can maximize your investment effortlessly.
| Season | Dates | Days | Daily Rate (THB) | Occupancy (%) | Total Revenue (THB) |
|---|---|---|---|---|---|
| Peak Season | 20/12 - 20/01 | 32 | ฿14,000 | 95% | ฿448,000 |
| High Season | 21/01 - 30/04 & 01/07 - 30/09 | 192 | ฿11,000 | 80% | ฿1,689,600 |
| Low Season | 01/05 - 30/06 & 01/10 - 19/12 | 141 | ฿8,000 | 50% | ฿564,000 |
| Total Annual | ฿2,701,600 | ||||
| Expenses - AirBNB/Booking fees, electricity, cleaning - (25%) | ฿675,400 | ||||
| Net ROI | ฿2,026,200 (Net Yield: 15.70%) | ||||
Net Income: 2,026,200 THB | Net Yield: 15.70% (after 25% expenses).
Net Income: 1,140,000 THB | Net Yield: 8.84% (after 5% expenses).
Based on a monthly rental price
100,000 baht
We can provide hassle-free property management to maximize your returns with booking management: Airbnb, Booking.com, and direct marketing, Guest and maintenance support, Transparent financial reporting.
The construction of the project will start in March 2025. Each villa is estimated to take 8 to 10 months to complete. To ensure project integrity, the land title is transferred only at the end of the project, guaranteeing buyers that the construction will be completed without delays. The sales agreement secures ownership of the land and villa with specific clauses protecting the buyer.
At 44 years old with 20 years of experience in construction within major French companies, I have a strong understanding of local businesses and materials in Thailand. My attention to detail ensures high-quality finishes and precision in every project.
As a Thai national, I facilitate communication between teams, subcontractors, manufacturers, and official entities such as the Land Office, Tessaban, and PEA. My role complements Alexandre's expertise, creating a strong team with a deep understanding of the local market.
You can contact us directly using the information below. We look forward to hearing from you!