9 photos

Eden Residences (Gardens of Eden)

Beachfront estate living, 50 metres from Bang Tao

from $689,577(฿24,480,000)from $9,577/m²
Phuket, Vietnam
CondominiumUnder Construction6 total units6 available units

Key Facts

TypeCondominium
CompletionUnder Construction — 2027-12
Total Units6
Available Units6
Area72 – 572 m²
Price Range$689,577$3,380,704
Price per m²$9,577/m²

Description

Fifty metres from the white sands of Bang Tao Beach, Eden Residences opens the door to one of Phuket's most ambitious private estates. This is the inaugural phase of Gardens of Eden — a 122,000-square-metre landscaped sanctuary where 70% of the grounds are devoted to parks, lakes, and flowering gardens. For European investors who have grown accustomed to evaluating tropical property through the lens of resort hotels, Eden Residences redefines the category entirely: this is permanent, resort-calibre living with the financial structure of a serious asset.

The project comprises 141 residences across seven low-rise buildings, each named after a flower — Orchid, Lotus, Magnolia, Camellia, Tulip, Iris, and Narcissus. Ceiling heights exceed three metres throughout, and every residence comes with a private pool, sea-view terrace, and its own garden. Layouts range from one-bedroom units of 72 sqm to four-bedroom duplex penthouses reaching 572 sqm, with rooftop terraces and private sky pools. The estate is entirely car-free at ground level, with all parking moved underground — a standard common in high-end European residential developments but rare across Phuket's broader market.

Facilities across the wider Gardens of Eden estate are genuinely hotel-grade: five restaurants, six swimming pools including an infinity pool, two children's clubs, a business centre, a fitness centre, and a rooftop bar. Concierge service, 24-hour security, and direct beach access complete a package that compares favourably to five-star resort residences we have evaluated across Thailand, Bali, and the broader region. The Laguna Phuket district — home to an internationally recognised golf club and a cluster of luxury hotels — sits within walking distance, anchoring long-term land values in this corridor.

From a pure investment standpoint, the numbers are compelling. Our team at Varsovia Estate has inspected this project on the ground and modelled conservative rental scenarios based on current Bang Tao occupancy data. A projected rental yield of 7% annually, combined with expected capital appreciation ahead of the December 2027 delivery, places total ROI potential at approximately 12%. The proximity to Bangkok Hospital (five minutes), Boat Avenue and Porto de Phuket retail (five minutes), Blue Tree entertainment complex (ten minutes), and Phuket International Airport (twenty minutes) ensures consistent demand from both short-stay tourists and longer-term expatriate tenants — the demographic that sustains premium yields in this market.

With only six residences currently available through Varsovia Estate, Eden Residences represents the kind of scarcity-driven opportunity that rarely appears in our portfolio twice. Pricing begins at 24,480,000 THB for a one-bedroom residence and reaches 120,015,000 THB for the four-bedroom penthouse configuration. Whether you are purchasing as a yield-generating asset, a seasonal residence, or a long-term capital growth play, this project warrants serious attention from anyone looking to invest in Thailand real estate at the top of the market.

Available Units

1 Bedroom72
$689,577(฿24,480,000)
1 available units
2 Bedrooms105
$1,123,944(฿39,900,000)$2,197,183(฿78,000,000)
2 available units
3 Bedrooms179
$2,016,901(฿71,600,000)$2,033,803(฿72,200,000)
2 available units
4 Bedrooms381
$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

Interested in this project?