ROI calculator
Run the numbers for your city
Built on the official 5àsec India financial model, down to the rupee — and modelled for your city’s rent, staffing and tier in a private session.
Investment ₹8.25 Lakhs – ₹1.69 Cr (excl. GST) · 8% of total revenue from month 1 onwards · All figures exclude GST @18%
The full unit economics are shared on a call
Investment breakdown, monthly P&L, ROI and break-even for each format are shared privately with serious applicants — tailored to your city and site. Entry is ₹8.25 Lakhs – ₹1.69 Cr (excl. GST) (excl. GST); we walk you through the returns in a 15-minute session.
- City-specific P&L
- Full cost sheet
- ROI & payback
- Break-even timeline
How this works
Your numbers, modelled with you
We run the model live with you — the published revenue bands, your city’s rent and staffing, the variable costs and the royalty — so you leave with a P&L, a break-even month and a payback curve you can actually audit.
Break-even is projected in 3–6 months. The full figures are shared on the call — raise an enquiry or book a meeting to see them.
Why are the numbers not shown here?
The detailed unit economics — cost sheet, monthly P&L, ROI and break-even — are commercially sensitive and modelled to each city and site, so 5àsec India shares them privately with serious applicants rather than publishing them. Raise an enquiry or book a meeting and we walk you through them.
What do the figures come from?
Everything is built on the official 5àsec India financial model — the cost sheets, the fixed-expense lines, the variable-cost percentage and the published revenue bands — then adjusted live for your city’s rent, staffing and tier.
How do I get my city’s numbers?
Book a 15-minute meeting or raise an enquiry. We run the model with you and share a P&L, break-even month and payback curve for your specific city and site.
Is the royalty included?
Yes. 8% of total revenue from month 1 onwards — it sits inside the variable-cost percentage, along with solutions, packing, electricity, water and gas.
Are the returns guaranteed?
No. The figures are projections from a financial model, and a real outlet's performance depends on the site, the catchment, the operator and the market. 5àsec does not guarantee ROI or territory performance. Break-even is projected in 3–6 months; treat it as a planning input, not a promise.