Smart Investment
Estimate Your Return
Choose a villa and ownership structure, and see the projected rental income, tax, and ten year returns drawn directly from the Prabu Hills underwriting model at the current Groundbreaking price.
Model Your Return
Your Configuration
Nightly Rental RateRp 0 / night
Min: Rp 2.687.500Max: Rp 9.675.000
Occupancy Rate66%
30% Low95% High
Property Hold Period10 Years
1 Year25 Years
Where the Profit Goes
Estimated Return Analysis
Your Return
Total InvestmentRp 3.756.000.000
Year 1 Net IncomeRp 489.780.37513.04% yield
Break-Even7.7 yrsYear-1 basis, no growth
10-Years CumulativeRp 6.016.042.94116.0% avg
10-Year Cumulative Net Income
Y1Y5Y10Y15Y20Y25
Property PriceRp 3.750.000.000
Acquisition Fees & Legal SetupRp 6.000.000
Total Initial InvestmentRp 3.756.000.000
*Projections are estimates based on operating data. Exchange rates: Rp 17.450 / $1 (model) · Rp 19.940 / €1 (reference).
Free Consultation
Ready to build in Lombok?
Whether you have a plot or you are still exploring options, our team gives you straight answers. No obligation, no pressure - just real advice from people who have done this 200+ times.
- Honest advice on locations, budgets, and returns
- Clear answers on foreign ownership and legal structures
- No sales pressure - we answer questions, you decide
- Respond within 24 hours, Mon-Sat 9am-5pm GMT+8
4.9 / 5 - 184 Google Reviews
Verified reviews from villa owners and investors