1 beds
2 floor
32.1 sqm
1 bedroom apartment of 32.15 m² in The Olive in Nai Yang is designed for a tourist or a couple for a holiday, an expat or a remote specialist for a longer stay, as well as for a buyer who plans to receive rental income. The layout includes a separate bedroom, kitchen-living room, balcony and bathroom with access from the bedroom. With a small meter, the place to sleep is separated from the common living area, so the apartment is convenient for both short trips and for living for several months. Case furniture is included in the price, a package of upholstered furniture can be purchased from the developer separately. The infrastructure allows you to combine relaxation, sports and everyday tasks. Swimming pools, fitness, sauna, steam room and yoga areas are suitable for recovery and training, the coworking space is convenient for remote work, and the children's club expands opportunities for families. Parking and security are also provided. For investors, the format is suitable for short-term and long-term rentals in Phuket. You can buy an apartment in Nai Yang in installment plan.
Apartment purchase savings
$ 120 753
price from developer
$ 3 038
deposit
$ 27 152
down payment
4 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
+ $ 19 113
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 139 866 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 19 113
$ 120 753
Construction Start
$ 139 866
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 12 075
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 006 per month (≈ +$ 12 075 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 1 006
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 805 per month (≈ +$ 9 660 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 805
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 120 753
02.2027
Foundation
$ 126 791
+ $ 6 038
12.2027
Facade
$ 133 131
+ $ 12 378
08.2028
Interior works
$ 137 125
+ $ 16 372
12.2028
Completed
$ 139 868
+ $ 19 115
Total return:
+ $ 19 113
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 038
The total price is $ 120 753, split into 4 payments through Q4 2028. The deposit is $ 3 038. The first installment is $ 27 152 (22% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
10.2026
$ 27 150
2
06.2027
$ 30 190
3
03.2028
$ 30 190
4
12.2028
$ 30 190
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Nai Yang — a tranquil resort area in northwestern Phuket, suitable for relaxing by the sea in a more intimate atmosphere than the island's major tourist centers. Nai Yang Beach is about 8 minutes walk away. It has a wide sandy coastline with cafes and restaurants, where it is convenient to swim and spend the evening by the sea. Before Sirinat National Park about 8 minutes drive. The park preserves a natural part of the coast and is suitable for walking among the greenery. For everyday shopping, there are Tops and 7-Eleven nearby, each about 8 minutes walk away. At Nai Yang Market you can buy fruits, ready-made food and local products. Nai Thon Beach is about 10 minutes away, so there is another beach nearby for relaxing by the water. Blue Canyon Country Club — golf complex with two courses, restaurant and SPA, the journey takes about 15 minutes. Phuket International Airport is about 9 minutes' drive, so you can quickly reach the area after arrival. Nai Yang's infrastructure combines beach, natural areas, shops and tourist spots that are convenient to use during your vacation.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
