9 photos

Park Residences (Gardens of Eden)

from $390,265(฿13,854,400)from $7,965/m²
Phuket, Thailand
CondominiumPre-sale5 total units5 available units

Key Facts

TypeCondominium
CompletionPre-sale — 2028-03
Total Units5
Available Units5
Area47 – 223 m²
Price Range$390,265$2,246,423
Price per m²$7,965/m²

Description

Available Units

49
$390,265(฿13,854,400)$2,246,423(฿79,748,000)
5 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,581

Annual Net Income

$18,968

Gross Rental Yield

6.3%

Net Rental Yield

4.9%

Value in 5 Years

$522,262

Total 5-Year ROI

58%

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
Infinity Pool
Kids Playground
Fitness Center
Spa & Wellness
Restaurant
Business Center
Cinema Room
Clubhouse
Garden
Yoga Room
Beach Access
Balcony
Fully Furnished
24/7 Security
Parking
Café
Water Park
Jogging Track
BBQ Area
Concierge Service

Location

Similar Properties

Price Range

from $390,265(฿13,854,400)

$7,965/m²

Type

Condominium

Area

47–223 m²

Completion

2028-03

Available Units

5/5

Interested in this project?