Advanced modelling tool

Advanced Investment Calculator

Build an early-stage Lombok investment scenario using land cost, indicative development benchmarks, operating assumptions, ownership, and possible exit outcomes.

All revenue, occupancy, operating cost, resale, and exit assumptions are user-entered scenario inputs. Results are educational and illustrative only.

Open Calculator

This tool is for early-stage education and scenario modelling only. Development cost assumptions use indicative third-party Lombok market inputs and are not a formal quotation, BOQ, construction contract, or price guarantee. Revenue, occupancy, operating cost, resale, and exit assumptions are entered by the user and should not be treated as forecasts.

Project Profile

Project name Location / opportunity name Asset type Scenario label Number of rentable units / keys Land area in m2 Built area in m2 Holding period in years

Land & Acquisition Cost

Land cost mode Total land cost Legal / due diligence mode Legal / due diligence value Acquisition / transaction mode Acquisition / transaction value

Additional acquisition costs

Optional manual allowance for extra upfront costs not captured above.

Other upfront costs

Development Cost

Development cost mode Finish level / build quality Cost scenario Architectural design scenario Engineering / technical scenario Pool type Site works Retaining wall mode Include water / wastewater Include electricity / utilities FF&E mode Landscape area in m2

Advanced development assumptions

Optional benchmark settings for project management and contingency assumptions.

Project management scenario Contingency scenario

Revenue & Operating Assumptions

Average nightly rate in IDR Occupancy rate % Available nights per year Rentable units / keys for revenue Operating cost mode Operating cost percentage

Advanced revenue assumptions

Optional assumptions for annual operating cost and revenue scenario modelling.

Annual revenue growth % Property management fee % Maintenance reserve % Marketing / platform fees % Other annual costs

Ownership, Contribution & Exit

Investor contribution in IDR Ownership input mode Exit value mode Exit value input Selling cost mode Selling cost value Include operating cashflow before exit

Display currency

Display Currency

Foreign currency conversions are indicative only and depend on the exchange rate entered by the user. Actual transfer, bank, or settlement rates may differ.

Display currency Exchange rate: IDR per 1 selected currency unit Exchange rate last checked

Current scenario

Untitled investment scenario

Scenario: Base

Development cost model: Kavara indicative benchmark model

Total Project Cost IDR 0 Acquisition plus indicative development cost.

Indicative Development Cost IDR 0 Kavara indicative benchmark model.

Estimated Annual Gross Revenue IDR 0 User-entered nightly rate and occupancy.

Estimated Annual NOI IDR 0 Illustrative operating scenario.

Scenario Yield on Cost 0.0% Estimated annual NOI divided by total project cost.

Investor Estimated Outcome IDR 0 0.00x illustrative equity multiple.

Cost breakdown

Acquisition and development

All values are modelled in IDR and exclude PPN/VAT unless manually included.

Operating scenario

Revenue and annual costs

Revenue and operating assumptions are user-entered scenario assumptions.

Exit scenario

Ownership and possible exit outcome

Outputs are illustrative and should not be treated as forecasts or advice.