Financial Simulator
Estimate Your Returns
Adjust the investment slider and occupancy rates to see how your portfolio performs under different market conditions.
₹10,00,000
Min: ₹5LMax: ₹60L
85%
50% (Base)100% (Peak)
Total Asset Profit
₹3,89,768
Monthly Net Income (100%)
55% SPLIT
Investor Pool
₹2,14,372
Distributable Amount
YOU
Your Monthly Take
₹35,729
~16.7% Ownership Share
Tenure
5 Years
5Y Total Returns
₹21,43,740
Monthly Cashflow
₹35,729
Annual ROI
42.9%
Asset Economics
Total Monthly Revenue₹15,89,747
4 Bed Dorm
28 Beds × 85% occ.
₹799/night
6 Bed Dorm
18 Beds × 85% occ.
₹699/night
Twin Sharing
2 Beds × 85% occ.
₹2299/night
Deluxe Room
6 Beds × 85% occ.
₹2299/night
Premium Room
3 Beds × 85% occ.
₹2999/night
Project Cost
Total CapEx
₹60,00,000
Interior & Furniture₹25.0L
Franchise Fee₹10.0L
Deposits & Ops₹20.0L