Financial Simulator
Estimate Your Returns
Adjust bus traffic, ticket sizes, and investment levels to see your potential ROI.
₹5,00,000
Min: ₹5LMax: ₹1.2 Cr
Monthly Average Assumptions
20
15
₹200
₹20,000
Total Asset Profit
₹5,98,000
Monthly Net Income (100%)
50% SPLIT
Investor Pool
₹2,99,000
Distributable Amount
YOU
Your Monthly Take
₹12,458
~4.17% Ownership Share
Tenure
5 Years
5Y Total Returns
₹7,47,480
Monthly Cashflow
₹12,458
Annual ROI
29.9%
Asset Economics
Net Monthly Revenue₹19,80,000
Total Gross Sales
From Buses & Cars
₹24,00,000
Less: Driver Incentives
₹700 per bus per halt
-₹4,20,000
*Net Revenue is used as the base for calculating Food Cost (40%).
Project Cost
Total CapEx
₹1,20,00,000
Structure & Interiors₹65.0L
Kitchen & Equip.₹20.0L
Security Deposit₹15.0L
Investor Note
By leveraging our own fleet of 10 buses daily, we de-risk the initial launch phase, guaranteeing ~₹30k/day revenue from Day 1.