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 help investors understand how a potential contribution may relate to total project cost, rental income potential and resale sensitivity.
Choose a simple scenario
Your indicative project share is calculated against the benchmark project cost. If project costs increase to the high-cost sensitivity, your contribution would represent a lower percentage of total project cost.
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
Background assumptions
Assumptions Summary
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. They remain fixed in this version one prototype.
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 / 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 Kavara role, fee structure and scope of responsibility would be agreed upfront before investor commitment.
Kavara does not replace independent legal, tax, financial or technical advice. Specialist services are provided by appropriately qualified third parties where required.
Next step
Share My Scenario With Kavara
Future form fields should include name, email, WhatsApp, selected villa option, contribution amount, selected scenario, selected strategy and questions / notes.
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.