Sample Lombok villa pathway
Sample Villa Group Investment Calculator
Explore how different contribution amounts may participate in a benchmarked sample Lombok villa pathway.
This tool uses sample villa assumptions to show how a potential contribution relates to project cost, rental income and resale sensitivity.
Investor inputs
Choose a simple scenario
Your sample result
Your indicative project share is calculated against the benchmark project cost. At the high-cost sensitivity, the same contribution represents a lower share.
This assumes your contribution forms part of a wider small-group raise for the full benchmark project cost. The final legal structure, investor rights, contribution schedule and Kavara role would be agreed separately before any commitment.
Project view
Total Project Snapshot
Contribution view
Your Investment Share
Background assumptions
Assumptions Summary
3BR private-pool villa
Lower project cost and a slightly lower nightly-rate assumption; may suit investors looking for a more accessible entry point and flexible occupancy.
4BR private-pool villa
Higher project cost, but stronger group-booking, nightly-rate and resale appeal if the market supports the product.
Shared basis: 25m x 17.5m, Approx. 5 minutes from Kuta Lombok, 1 USD = IDR 17,998.20.
Background delivery assumptions include construction, design, engineering, pool, utilities, permits, FF&E, landscaping, contingency and project management.
If land is acquired at USD $40k instead of USD $50k, reduce indicative project cost by approximately USD $10k.
Coordination scope
Kavara's Role
Kavara may help coordinate opportunity sourcing, landowner communication, feasibility review, legal, notary and tax coordination, contractor and cost review, project delivery coordination and investor updates.
Kavara sourcing, coordination and investor management fees are not included unless separately stated. Any role, fee structure and scope would be agreed before investor commitment.
Kavara does not replace independent legal, tax, financial or technical advice.
Next step
Share My Scenario With Kavara
Your email will include the villa option, contribution amount, selected scenario and strategy shown above. Add your questions before sending.
Important Disclaimer
This calculator is for private discussion and scenario exploration only. It is not a forecast, valuation, offer, investment recommendation, or financial, legal or tax advice. All figures are indicative working assumptions and remain subject to land availability, title verification, permitted use, legal review, tax review, construction pricing, operating performance, resale evidence, transaction costs and investor-level due diligence.
Headroom before costs excludes sales commissions, taxes, legal costs, transaction costs, financing costs, holding costs, furnishing replacement, investor-level costs and Kavara coordination fees unless separately stated.