2 beds
6 floor
46.1 sqm
Apartment in 1 Bedroom Plus format with an area of 46.15 m² in The Olive in Nai Yang suitable for a couple, family with a child, remote specialist or expat for a holiday and longer stay in Phuket. The layout includes a separate bedroom and an additional room, which can be used as a nursery, office or guest room. Compared to a 2-bedroom apartment, this format provides an additional private room with a more compact area and lower cost.
The kitchen is combined with the living room and has access to the balcony, and there is also one bathroom. Case furniture is included in the price, a soft furniture package can be purchased from the developer separately. For everyday life and recreation, the complex includes swimming pools, fitness, sauna, steam room, coworking space, children's club and yoga areas. The infrastructure is convenient for families and those who work remotely. For an investor, the apartment is suitable for short-term rental for tourists and long-term rental to expats or specialists. You can buy an apartment in Nai Yang in installment plan.
Apartment purchase savings
$ 198 452
price from developer
$ 3 038
deposit
$ 46 576
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
+ $ 31 412
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 229 864 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 31 412
$ 198 452
Construction Start
$ 229 864
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 19 845
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 654 per month (≈ +$ 19 845 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 1 654
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 323 per month (≈ +$ 15 876 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 323
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
$ 198 452
02.2027
Foundation
$ 208 375
+ $ 9 923
12.2027
Facade
$ 218 794
+ $ 20 342
08.2028
Interior works
$ 225 358
+ $ 26 906
12.2028
Completed
$ 229 865
+ $ 31 413
Total return:
+ $ 31 412
* 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 $ 198 452, split into 4 payments through Q4 2028. The deposit is $ 3 038. The first installment is $ 46 576 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
10.2026
$ 46 580
2
06.2027
$ 49 610
3
03.2028
$ 49 610
4
12.2028
$ 49 610
* 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
