2 beds
2 floor
105 sqm
The apartment with an area of 105 m² is located in the residence Eden Residences inside the complex Gardens of Eden, just 50 meters from the sea. The first line of the sea is one of the most liquid formats of resort real estate and directly affects demand from tenants. The layout includes 2 bedrooms, 2 bathrooms, a spacious living room combined with a kitchen, as well as a terrace, which increases the functional area and makes the property suitable for family living or renting by several guests. Panoramic windows overlooking the pool form a popular format inside the complex and increase the attractiveness of the property for short-term rental.
The open plan integrates the kitchen and living area, creating a single space that meets modern standards of resort residences. Upholstered furniture is purchased separately, which is an advantage: the buyer can distribute the trim budget after purchase and reduce initial investment costs without increasing the cost of the property itself.
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. The combination of an area of 105 m², two bedrooms and a location 50 meters from the sea creates high potential for an increase in real estate value and stable demand for rent.
Apartment purchase savings
$ 1 204 298
price from developer
$ 3 121
deposit
$ 599 029
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
+ $ 385 375
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 589 673 (see the price growth chart), which will provide you with a 32% profit amounting to about $ 385 375
$ 1 204 298
Construction Start
$ 1 589 673
Construction Completion
32 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 146 924
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 244 per month (≈ +$ 146 924 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 12 244
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 795 per month (≈ +$ 117 539 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 9 795
Monthly income
10.2 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
$ 1 204 298
06.2026
Interior works
$ 1 445 158
+ $ 240 860
12.2026
Completed
$ 1 589 674
+ $ 385 376
Total return:
+ $ 3 85 375
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 3 121
The total price is $ 1 204 298, split into 3 payments through Q4 2026. The deposit is $ 3 121. The first installment is $ 599 029 (50% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
05.2026
$ 599 030
2
08.2026
$ 301 070
3
12.2026
$ 301 070
* 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
