1 beds
2 floor
72 sqm
The apartment with an area of 72 m² is located in the residence Eden Residences inside the complex Gardens of Eden, just 50 meters from the sea. Proximity to the beach is one of the most liquid formats of resort real estate and directly affects the level of demand from tenants and buyers. The layout includes 1 bedroom, 1 bathroom, a spacious living room combined with a kitchen, as well as a terrace, which increases functional space. Panoramic windows overlooking the garden and pool form a popular format of view inside the complex, which traditionally better preserves the cost and increases the attractiveness of the property for rent.
The open plan integrates the kitchen and living area, creating a single space that meets modern standards of resort residences and increases liquidity in the rental market. Upholstered furniture is purchased separately, which is an advantage for the investor: the buyer can distribute the trim budget after purchase and reduce initial investment costs.
The property is available in freehold and leasehold format, which expands the purchase options for international investors. There is also a installment plan with a down payment of 50%, which allows you to distribute the financial burden over time. The combination of the first line of the sea, modern layout and location inside a large complex creates the potential for long-term growth in real estate values and stable rental demand.
Apartment purchase savings
$ 824 723
price from developer
$ 3 117
deposit
$ 409 245
down payment
3 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 263 911
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 088 634 (see the price growth chart), which will provide you with a 32% profit amounting to about $ 263 911
$ 824 723
Construction Start
$ 1 088 634
Construction Completion
32 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 111 338
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 278 per month (≈ +$ 111 338 per year). Yield ~13.5%, estimated payback period — 7.4 years.
13.5 %
Annual ROI (%)
+ $ 9 278
Monthly income
7.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 423 per month (≈ +$ 89 070 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 7 423
Monthly income
9.3 years
Payback period
Price growth by completition in USD
Construction stages: 2
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 824 723
06.2026
Interior works
$ 989 668
+ $ 164 945
12.2026
Completed
$ 1 088 635
+ $ 263 912
Total return:
+ $ 2 63 911
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 3 117
The total price is $ 824 723, split into 3 payments through Q4 2026. The deposit is $ 3 117. The first installment is $ 409 245 (50% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
05.2026
$ 409 240
2
08.2026
$ 206 180
3
12.2026
$ 206 180
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
A modern residential complex located in one of the most comfortable and green areas of the island of Phuket. Sirinat National Park — is just 1 minute away in the immediate vicinity, and the popular Bang Tao Beach can be reached in just 5 minutes. Bangkok Hospital Bang Tao Clinic is also located nearby, providing quick access to quality medical care.
Just 10 minutes away are popular leisure and shopping destinations — Boat Avenue Phuket and Porto de Phuket with the best restaurants, cafes and supermarkets. For active leisure, the Blue Tree Phuket entertainment complex is located nearby (about 20 minutes). Also a convenient advantage is the proximity to Phuket International Airport — just 30 minutes on the road, and families with children will appreciate the nearby British International School Phuket, one of the island's leading international schools.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
