4 photos
4 photos
The Olive
from $111,577(฿3,961,000)from $3,514/m²
Phuket, Thailand
CondominiumPre-sale287 total units225 available units
Key Facts
| Type | Condominium |
| Completion | Pre-sale — 2028-11 |
| Total Units | 287 |
| Available Units | 225 |
| Area | 32 – 66 m² |
| Price Range | $111,577 – $202,172 |
| Price per m² | $3,514/m² |
Description
Available Units
1 Bedroom32 m²
$114,992(฿4,082,200) – $203,490(฿7,223,900)
193 available units
2 Bedrooms56 m²
$202,172(฿7,177,100) – $261,383(฿9,279,100)
32 available units
1 Bedroom44 m²
$159,115(฿5,648,600) – $191,659(฿6,803,900)
24 available units
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,029
Annual Net Income
$12,347
Gross Rental Yield
14.0%
Net Rental Yield
10.7%
Value in 5 Years
$153,885
Total 5-Year ROI
88%
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
Fitness Center
24/7 Security
Parking
Garden
Fully Furnished
Rental Program
Location
Similar Properties
Price Range
from $111,577(฿3,961,000)
$3,514/m²
Type
Condominium
Area
32–66 m²
Completion
2028-11
Available Units
225/287