1 beds
2 floor
32.1 sqm
Apartment with an area of 32.15 sq. m located on the 2nd floor and include 1 bedroom and 1 bathroom. The key advantage of the layout — dedicated private bedroom with a compact area, which increases the functionality of the property and makes it more attractive for purchase compared to studio formats. Additionally, a small balcony is provided, expanding the usable space and adding flexibility in use.
The property is a 4-minute drive from Naiyang Beach, enhancing its value through its coastal location and sustained interest in such areas. The complex is implemented as a «city within a complex» — a large amount of infrastructure is provided on the territory, increasing the autonomy of residence and making the property more in demand when purchasing. The property is located in a pet-friendly building, expanding the circle of potential buyers and users.
Cabinet furniture is included in the price, upholstered furniture is purchased separately — this allows the buyer to independently shape the interior and control additional costs during arrangement. Installment plans are available with a down payment of 25%, reducing the financial burden at the purchase stage and making entry to the property more accessible. Such a facility will be of interest to investors interested in receiving passive rental income, as well as a couple or one person considering purchasing for their own residence with premium conditions.
Apartment purchase savings
$ 119 335
price from developer
$ 3 002
deposit
$ 26 833
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
+ $ 18 889
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 138 224 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 18 889
$ 119 335
Construction Start
$ 138 224
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 14 559
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 213 per month (≈ +$ 14 559 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 1 213
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 971 per month (≈ +$ 11 647 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 971
Monthly income
10.2 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 5 967
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 29 835. By the time of the second payment (may 05), the property price will be $ 125 302. You exit the deal and assign your ownership rights, yielding a 20% profit of $ 5 967
$ 3 002
Deposit
$ 26 833
First Installment
20 %
Profit, %
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
$ 119 335
02.2027
Foundation
$ 125 302
+ $ 5 967
12.2027
Facade
$ 131 567
+ $ 12 232
08.2028
Interior works
$ 135 514
+ $ 16 179
12.2028
Completed
$ 138 224
+ $ 18 889
Total return:
+ $ 18 889
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 002
The total price is $ 119 335, split into 4 payments through Q4 2028. The deposit is $ 3 002. The first installment is $ 26 833 (22% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
08.2026
$ 26 830
2
05.2027
$ 29 830
3
02.2028
$ 29 830
4
12.2028
$ 29 830
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Olive complex is located in a convenient and practical location: just 5 minutes drive to the airport, 4 minutes drive to Naiyang Beach and 8 minutes drive to Sirinat National Park, providing quick access to both the sea and nature. Blue Canyon Country Club is — 13 minutes' drive away, and fish restaurants and shops are in close proximity, so everything you need for relaxation and daily life is within a few minutes' drive.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
