Iremia villa project – Koh Samui

Description

Iremia villa project – Koh Samui

Luxury and privacy in the heart of the tropics

The Iremia project is a unique complex of villas located on the picturesque island of Koh Samui. Each villa has been designed with comfort, privacy, and harmony with the tropical surroundings in mind. It is an ideal place for both year-round living and a vacation investment.

Location
• Quiet neighborhood with beautiful views of the sea and greenery,
• Close to beaches, restaurants, and local attractions,
• Quick access to the port and airport – only a few minutes away.

Iremia Villas – characteristics:

• plot area from 255 sq m to 345 sq m,
• 3 bedrooms with private bathrooms,
• Spacious living room and dining room with panoramic windows,
• Private pool and terrace,
• Modern kitchen with full equipment (all equipment is included in the price),
• Carefully designed tropical gardens,
• Elegant and minimalist interiors made of natural materials.

Security and comfort
• 24-hour security and monitoring,
• Private driveway and parking for each villa,
• Possibility of renting through a property management system, cost 20% for short-term rentals,

An additional cost (already included in the ROI calculation) is the land lease fee of €1,620, payable annually for 30 years (the developer will index the fee at 2% per annum).

Payment plan:

I tranche reservation fee 10% €18,550

II developer agreement 30%                                                    €55,650

III foundations 20% €37,100

III roof, terrace, swimming pool 20% €37,100

IV interior finishing 17%                                                   €31,535

IV key handover 3% €5,565

ROI calculation

Occupancy rate 55% (200 days per year)

Average price per night in both seasons 220 euros

Revenue 44,000 euros

Costs 48% 21,120 euros

Income 22,880 euros

ROI 12%