Leveraged ROI Simulator
Project Your Total Returns
Includes Monthly Cashflow + Terminal Value (Bus Sale after 5 Years).
₹10,00,000
Min: ₹5LMax: ₹2 Cr
₹1,050
₹800 (Seater)₹2500 (Premium)
Monthly Payout
₹16,772
Your Share (75% Split)
75% SPLIT
Total Investor Pot
₹3,35,430
Total Distributable to Pool
TOTAL
Lifetime Return (5Y)
₹20,86,320
Cashflow + Exit Proceeds
Tenure
5 Years
Profit Share
5.00%
Total Multiplier
2.1x
Annual Yield (IRR)
21.7%
Exit Strategy: Fleet Liquidation (Year 5)
At the end of the 5-year tenure, the fleet of 8 buses will be sold. By this time, the bank loan will be fully paid off via operational EMIs.
1. Fleet Resale Value (Est.)₹2,40,00,000
2. Return of Investor Capital- ₹2,00,00,000
3. Net Capital Gain₹40,00,000
4. Profit Sharing Policy:Investors receive 100% of their Principal back + 40% of the Net Capital Gain.
Operational P&L
Gross Monthly Revenue₹90,48,000
Passenger Sales
8 Buses (40 Seats) × 85%
₹85,68,000
Cargo Revenue
Parsel & Logistics (Fixed)
₹4,80,000
Asset Value
Total Pool CapEx
₹8,00,00,000
Bank Debt (75%)₹6,00,00,000
Equity Pool (25%)₹2,00,00,000