9 photos
+2
9 photos
Eden Residences (Gardens of Eden)
from $689,577(฿24,480,000)from $9,577/m²
Phuket, Thailand
CondominiumUnder Construction6 total units6 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2027-12 |
| Total Units | 6 |
| Available Units | 6 |
| Area | 72 – 572 m² |
| Price Range | $689,577 – $3,380,704 |
| Price per m² | $9,577/m² |
Description
Available Units
1 Bedroom72 m²
$689,577(฿24,480,000)
1 available units
2 Bedrooms105 m²
$1,123,944(฿39,900,000) – $2,197,183(฿78,000,000)
2 available units
3 Bedrooms179 m²
$2,016,901(฿71,600,000) – $2,033,803(฿72,200,000)
2 available units
4 Bedrooms381 m²
$3,380,704(฿120,015,000)
1 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,542
Annual Net Income
$18,501
Gross Rental Yield
3.6%
Net Rental Yield
2.7%
Value in 5 Years
$922,810
Total 5-Year ROI
47%
Our calculations are based on a conservative scenario - long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Swimming Pool
Fitness Center
24/7 Security
Parking
Private Pool
Sea View
Garden
Concierge Service
Restaurant
Kids Playground
Rooftop Bar
Beach Access
Business Center
24h Reception
Balcony
Café
Elevator
Infinity Pool
Location
Similar Properties
Price Range
from $689,577(฿24,480,000)
$9,577/m²
Type
Condominium
Area
72–572 m²
Completion
2027-12
Available Units
6/6