Portfolio Simulator
Project Your Blended Returns
Calculates weighted returns across Fleet, F&B, and Hospitality assets.
₹50,00,000
Min: ₹20LMax: ₹2 Cr
Base Case
Bear Market (-20%)Bull Market (+20%)
Monthly Accrual
₹1,12,500
Income generated per month
PAYOUT
Quarterly Dividend
₹3,37,500
Disbursed directly to bank
WEIGHTED
Portfolio Yield
27.0%
Annualized Weighted Return
Projected Payouts
1-Year Total Return
₹13,50,000
1Y
5-Year Lifetime Return
2.55x
₹1,27,50,000
Cashflow: ₹67,50,000•Exit Value: ₹60,00,000
Bus Exit (40%): Fleet Sale. Investors receive Principal + 50% Asset Appreciation.
F&B/Hostel Exit (60%): Rental Deposit Refund. Investors receive 100% of Principal (Deposit) back.
Earnings by Asset Class
40%
Intercity Fleet
Capital: ₹20,00,000
Target Yield 24.0%
Monthly Earning₹40,000
Annual Return₹4,80,000
30%
Highway F&B
Capital: ₹15,00,000
Target Yield 30.0%
Monthly Earning₹37,500
Annual Return₹4,50,000
30%
Hospitality
Capital: ₹15,00,000
Target Yield 28.0%
Monthly Earning₹35,000
Annual Return₹4,20,000