top of page

How was it calculated?

See Your 25-Year Vacation Payoff


Choose your investment amount (we’ve set ₹60,00,000 by default) and watch how your earnings add up over a quarter-century.

• Rent Collected – The guaranteed rent we offer.
• Property Appreciation – How your home’s value grows at your chosen annual rate
• Holiday Savings – Money you save by enjoying 10 free vacation nights at your own rate
• Total Benefits – The combined value of rent, appreciation and savings over 25 years

• SIP Value - The value of the SIP account with rent transferred to the account and growth accumulated at that year, growing at 14% p.a

Adjust the inputs to match your own rates and watch your long-term payoff in real time!

Investment Amount

Total Savings per Year = ₹ 5,400 x 120 nights = ₹ 6,48,000

₹ 1,91,11,456

Guaranteed Rent in the first 25 years

₹ 2,19,52,329

Property Appreciation in the first 25 years

₹ 11,15,88,940

SIP Value at the end of the first 25 years

₹ 13,35,41,269

Total Benefits = SIP + Appreciation 

Year
Property Value
Rental Income
SIP Value
YoY Appreciation
Total Benefits
1
7200000
432000
462240
0
894240
2
7632000
432000
989194
432000
1853194
3
8089920
432000
1589921
457920
2479841
4
8575315
496800
2344086
485395
3326281
5
9089834
496800
3203834
514519
4215153
6
9635224
496800
4183946
545390
5226136
7
10213338
571320
5381011
578113
6530444
8
10826138
571320
6745665
612800
7929785
9
11475706
571320
8301371
649568
9522259
10
12164249
657018
10166572
688542
11512132
Page 1 of 3
bottom of page