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.

Total InvestmentRp 3.602.000.000
Year 1 NetRp 489.780.375
Yield13.6%
Break-Even7.4 yrs

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 3.602.000.000
Year 1 Net IncomeRp 489.780.37513.60% yield
Break-Even7.4 yrsYear-1 basis, no growth
10-Years CumulativeRp 6.016.042.94116.7% avg
10-Year Cumulative Net Income
Y1Y5Y10Y15Y20Y25
Property PriceRp 3.596.000.000
Acquisition Fees & Legal SetupRp 6.000.000
Total Initial InvestmentRp 3.602.000.000

*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

Chat with us