2 beds
7 floor
62 sqm
2 bedroom apartment with an area of 62.05 m² in The Olive in Nai Yang suitable for a family with a child, couple or two adults for their own stay and long stay in Phuket. Each bedroom has its own bathroom, with one of them having an additional entrance from the kitchen-living room, so it can be used by guests without access to a private room. From the living room there is access to a balcony, which can be used as a separate place for relaxation. Two full bedrooms make the layout convenient for investors who are considering short-term rental for tourists or long-term rental for expats and specialists. The apartment is transferred with cabinet furniture, a soft furniture package can be purchased separately from the developer. The complex includes swimming pools, fitness, sauna, steam room, coworking space, children's club and yoga areas. This infrastructure allows you to combine leisure, remote work and everyday life, and the presence of children's spaces is especially convenient for families. You can buy an apartment in Nai Yang in installment plan until the end of construction.
Apartment purchase savings
$ 274 638
price from developer
$ 3 038
deposit
$ 65 622
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
+ $ 43 472
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 318 110 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 43 472
$ 274 638
Construction Start
$ 318 110
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 27 464
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 289 per month (≈ +$ 27 464 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 2 289
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 831 per month (≈ +$ 21 971 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 831
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
$ 274 638
02.2027
Foundation
$ 288 370
+ $ 13 732
12.2027
Facade
$ 302 788
+ $ 28 150
08.2028
Interior works
$ 311 872
+ $ 37 234
12.2028
Completed
$ 318 109
+ $ 43 471
Total return:
+ $ 43 472
* 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 $ 274 638, split into 4 payments through Q4 2028. The deposit is $ 3 038. The first installment is $ 65 622 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
10.2026
$ 65 620
2
06.2027
$ 68 660
3
03.2028
$ 68 660
4
12.2028
$ 68 660
* 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
