8 photos
+1
8 photos
Lake Residences (Gardens of Eden)
from $342,637(฿12,163,600)from $6,589/m²
Phuket, Thailand
CondominiumUnder Construction25 total units17 available units
Key Facts
| Type | Condominium |
| Completion | Under Construction — 2029-03 |
| Total Units | 25 |
| Available Units | 17 |
| Area | 52 – 124 m² |
| Price Range | $342,637 – $342,637 |
| Price per m² | $6,589/m² |
Description
Available Units
1 Bedroom52 m²
$307,606(฿10,920,000)
2 Bedrooms81 m²
$490,563(฿17,415,000)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,576
Annual Net Income
$18,907
Gross Rental Yield
8.0%
Net Rental Yield
6.1%
Value in 5 Years
$411,646
Total 5-Year ROI
65%
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
Fitness Center
Parking
Clubhouse
Co-working Space
Business Center
Restaurant
Rooftop Bar
Kids Playground
Yoga Room
Sauna
Beach Access
Garden
Jogging Track
Location
Similar Properties
Price Range
from $342,637(฿12,163,600)
$6,589/m²
Type
Condominium
Area
52–124 m²
Completion
2029-03
Available Units
17/25