Unit Economics Calculator

Unit economics calculator

Edit any assumption — every figure below recalculates instantly.

Initial investment

₹22L

Monthly revenue

₹7,20,000

Monthly EBITDA

₹1,61,400

22.4% margin

Est. payback

14 months

At current assumptions

Setup investment (₹)

Franchise / entry fee

Interiors & civil

Equipment

Working capital

Other setup costs

Monthly operating cost (₹)

Monthly rent

Employee cost

Utilities

Marketing

Other opex

Revenue drivers

Customers / month

Average ticket (₹)

Gross margin (%)

Gross profit / month: ₹4,46,400
Operating expenses: ₹2,85,000
Break-even revenue: ₹4,59,677
Break-even customers: 192/mo

Sensitivity analysis

3 scenarios

Conservative

₹12,537 EBITDA / mo

Revenue ₹5,16,672Margin 2.4%Payback 176 mo

Base

₹1,61,400 EBITDA / mo

Revenue ₹7,20,000Margin 22.4%Payback 14 mo

Optimistic

₹3,04,934 EBITDA / mo

Revenue ₹9,33,120Margin 32.7%Payback 8 mo

First-year ramp (illustrative)

Revenue and monthly profit in ₹ thousands, assuming a gradual ramp to your assumptions.

These are calculator outputs based on assumptions you can edit, not forecasts, guarantees or offers. Actual performance depends on location, execution, market conditions and costs specific to your unit.