Seven Roots
OpportunityMarketVillasReturnsGuaranteesGet the presentation
Seven Roots Village — overview
Seven Roots villas with pools
Villa with a private pool
Complex lounge area
Seven Roots Village reception
Property investment · Lombok, Indonesia

Villas & apartments on Lombok — while prices are still 3× lower

An income asset with a private pool in the Mandalika Special Economic Zone — where Pullman, Gran Meliá and Marriott are moving in. 16%+ annual returns in euros and +30–50% value growth in 3–5 years.

from 16%annual, in €
+30–50%price growth in 3–5 yrs
from €90,000to enter
turnkeyfurnished & managed
58 mo
payback, two-storey villa
up to 38%
avg. annual rate over 25 yrs*
€1,409/m²
vs ~€4,000/m² on Bali
7
villas in a managed gated complex

* forecast from the project’s financial model, before tax.

Entry point

Lombok is Bali 15 years ago

The island next to Bali — a 30–40 minute flight. The same nightly rental rate, but entry costs 3× less while the market is only heating up.

Bali
8–10%

investment yield

  • High entry — from €300,000
  • Saturated market: supply outpaces demand
  • Slow regional growth
Lombok
16–20%

investment yield

  • Low entry — from €90,000
  • Tourist flow up 25%+ a year, market in scale-up phase
  • State-backed: MotoGP, a new airport with direct flights from Asia

Get a projection and a shortlist for your budget

We’ll send the financial model, current prices and options within your budget. Free, no obligations.

Thank you! Your request is in — opening the details page…
Demand

Nature and experiences that pull in tourism

Audience: young families, tech professionals, entrepreneurs, athletes, surfers and Europeans. Lombok fits many lifestyles and needs.

What’s moving the market

Lombok over the past 3 years

Government and big business are pouring billions into the region — infrastructure and demand are racing ahead.

Marina Bay City
$1 bn

Marina Bay City

A new coastal master plan (AUD): an international yacht marina and marine tourism.

Mandalika SEZ
1,175 ha

Mandalika SEZ

Special economic zone: tax and investment incentives, land leases up to 80 years.

MotoGP Mandalika
>140,000

MotoGP Mandalika

Grade-2 FIA circuit. Hotels ran at 100% during the 2025 round. Next round: 9–11 October 2026.

Lombok International Airport
Airport

Lombok Int’l

More international routes, fast ferry links to Bali, a new pier and marina.

Who’s moving in: Pullman (Accor) is already open, Gran Meliá (Meliá Hotels) is opening; Marriott, InterContinental, Club Med are announced. $276M of Spanish investment has been drawn into Mandalika’s premium villas.

What the media says

Lombok is being called the “next big beach star”

“Within 5–10 years prices will catch up with Bali. Right now — you enter at a discount.”

The Bali Sun

“Mandalika attracts $276M of Spanish investment into premium villa construction.”

Jakarta Globe

“Lombok is poised to become Southeast Asia’s next big destination.”

TravelWeekly Asia

“Grand plans for a tourist smart-city next door to Bali.”

Xinhua / People’s Daily
Location

In the heart of Kuta and Mandalika

Complex coordinates: 8°52'53.5"S 116°15'42.2"E. Restaurants, malls, beaches and the MotoGP circuit are nearby. Travel times are by car.

  • 🍽 Milky Wave restaurant (Japanese Fusion)5 min
  • 🛍 Lombok Epicentrum Mall, Mataram Mall10 min
  • 🏖 Beaches and surf spots12 min
  • 🏁 MotoGP Mandalika circuit18 min
  • ✈️ International airport40 min
  • 💧 Waterfalls1 h 18 min
  • 🌋 Mount Rinjani2 h 30 min
Concept and surroundings

A gated complex with a shared retreat area

  • ~7 ares of shared land, parking for 7–10 bikes
  • Privacy: gated grounds, separated by architectural walls, greenery and pools
  • A single entrance via reception, a linear path along the villas
  • Space built for group formats — a yoga area and a barbecue zone
Aerial view of Seven Roots Village
Seven Roots Village site plan
Project plan

7 villas, a yoga area and a barbecue zone

  • Single-storey villas — a compact income format
  • Two-storey villas — higher capacity and nightly rate
  • Yoga area and barbecue zone for group programmes
  • Suits family and long-term stays
Design and fit-out

Every villa is fully turnkey

The visual concept, layouts and furniture follow the renders exactly. Only minor decorative changes are possible.

Units

Villas & apartments — three asset formats

Single- and two-storey Seven Roots villas plus Villa Mong apartments. Entry on Lombok is 3× cheaper than a Bali equivalent, at comparable yield.

Single-storey villa

Single-storey villa

from €110,000

65.7 m² · 1 bedroom · sleeps 3 · private pool

Price per m²
€1,674
Bali equivalent
~€165,000
Payback
66 mo
Avg. annual*
20.7%
Two-storey villa

Two-storey villa

from €130,000

92.25 m² · 1 bedroom · sleeps up to 4 · pool + storage

Price per m²
€1,409
Bali equivalent
~€272,000
Payback
58 mo
Avg. annual*
38.0%
Villa Mong apartment

Villa Mong apartment

from €90,000

1 bedroom · private pool · outdoor spa · tropical garden

Booking deposit
€9,500
Available
4 apartments
Pool
private
Style
Balinese Wabi-Sabi
Purchase terms

The larger the volume, the lower the price per m²

All units
Single-storey€110,000
Two-storey€130,000
Save up to €10,000 / unit
From 3 units
Single-storey€115,000
Two-storey€135,000
Save €5,000 / unit
1 unit
Single-storey€120,000
Two-storey€140,000
Base entry price

Villa Mong apartments — from €90,000 (4 units), booking deposit €9,500. Payment terms discussed individually.

Income strategy

Nightly rentals + retreats + the MotoGP peak

The main channel is nightly rentals (Booking, Airbnb) at ~65% average market occupancy. Group stays (retreats) lift occupancy across the complex, and on MotoGP days the nightly rate jumps up to ×7.

×7
rate on MotoGP days
$100–150
avg. rate / night
65–90%
occupancy with retreats
Returns

25-year financial model

Income is driven by rising occupancy and nightly rates. The figures come from the project’s working financial model (a 7-villa complex, €850,000 investment).

€126,090
net profit in year one (2027)
62 mo
project payback
€6.9 M
net profit over 25 yrs*
64.6%
occupancy in year 1, rising after

Net profit by year, 2027–2051

Net profit
€0€100,000€200,000€300,000€400,000€500,0002027203120352039204320472051

Return on investment

€0€1,500,000€3,000,000€4,500,000€6,000,000 Investment €850,000 Payback · ~62 mo2027203120352039204320472051

Occupancy

50%60%70%80%2027203120352039204320472051
Project · 7 villas
Payback62 mo
Net profit, 25 yrs€6,893,076
Avg. annual31.35%
Single-storey
Payback66 mo
Net profit, 25 yrs€618,520
Avg. annual20.74%
Two-storey
Payback58 mo
Net profit, 25 yrs€1,259,379
Avg. annual37.98%
YearGross revenueCostsEBITA
2027€220,274€94,184€126,090
2029€255,015€109,856€145,159
2031€299,365€128,136€171,229
2036€429,234€188,274€240,960
2041€574,412€276,636€297,775
2046€768,692€406,470€362,223
2051€1,028,684€597,237€431,446

Summary for key years. * Figures are a forecast from the financial model, before tax; actual results depend on occupancy, rates and costs. Each unit’s price is estimated to grow 30–50% over 3–5 years.

Project economics

A transparent breakdown of payouts and costs

For the year
Marketing & management€23,545.98
Monthly running costs€56,510.36
Purchases & repairs€9,418.39
Other costs & taxes€4,709.20
Total costs€94,183.93
Net profit for the year€126,090.02
Occupancy64.58%
Over 25 years
Payback period (1 villa, 2 floors)58 mo
Cumulative return over 25 years (1 villa, 2 floors)1,049.48%
Initial investment (1 villa, 2 floors)€120,000.00
Net income over 25 years€1,259,379.32
Net profit incl. return of investment€1,139,379.32
Total return over 25 years949.48%
Average annual rate37.98%
Average monthly income€45,575.17
€126,090
net profit for the year
Net profit for the year
Monthly running costs
Marketing & management
Purchases & repairs
Other costs & taxes

The full economics of a two-storey villa: marketing and management, operating costs, purchases and repairs, taxes — and net profit. Per year and over 25 years, no black boxes.

  • Net profit €126,090 a year at 64.58% occupancy
  • Payback 58 months, 37.98% average annual
  • Net income €1.26M over 25 years
Risk management

What makes the project resilient

Construction and quality

  • 50+ houses and villas across 10+ projects in 4 years
  • In-house team: architects, engineers, site managers, a construction crew, a marketing department, admin staff and our own management company
  • 12-month warranty on works and maintenance
  • The management company runs everything — the investor spends no time on it

Independence from booking platforms

  • We build our own guest flow: individual and group stays
  • Direct sales — lower commissions, higher margin

Market and liquidity

  • Per m², Lombok is 3× cheaper than Bali — room to grow
  • Property value up +30–50% in 3–5 years
  • You become the owner — you can sell the property or transfer the land rights
Track record

A developer that’s been building on Lombok for 4 years

  • 50+ houses and villas across 10+ projects
  • Self-funded construction with subcontractors
  • Average project yield — from 16% p.a.
  • The team includes a manager with hospitality experience since 2004
  • In-house team: architects, engineers, tax advisers, marketing

Projects

Villa India
Hyde Boutique Hotel
Villa Vela
Twin Pink
Buenavista
Hakuna Matata
Trust · documents

Project documentation

The project is run by a registered Indonesian company (PT) with a full set of permits: registration, business licence (NIB), tax number (NPWP) and environmental approvals.

Company registration
Company Registration
LLC deed of incorporation
Deed of Incorporation
PT Real Estate 2025
Deed of Establishment
Business licence
NIB
Tax number
NPWP
Environmental approval
SPPL
Legal structure

Transparent terms

FormatEquity participation, 25 years
Land statusLeasehold, 30 years
ParticipantsIndividuals and legal entities
Build statusFinal stage of construction
PaymentBy contract, to the company account
5 steps

Your path to the asset

  • Send a request and explore the project on an online tour
  • Reserve a unit and lock the price with a deposit
  • Sign the purchase agreement at a notary
  • Put it on rent and start earning
  • The property’s value grows with the market
Team

Project founders

Kim Dudkin

Kim Dudkin

Bang-Bao
Dmitry Sergunin

Dmitry Sergunin

Co-founder
Free · no obligations

See the villas and get a projection for your budget

We’ll run a live online video tour of the complex and send a presentation with the financial model — see it first, decide later.

Thank you! Your request is in — opening the details page…