Development Preview
Nest360Student & Co-livingDevelopment Preview
Rental Yield & Vacancy Buffer Simulator
Simulate cash flow recovery through automated rent collections, sub-meter power splits, and vacancy minimization.
SANDBOX ENVIRONMENT — ILLUSTRATIVE DATA
Deterministic calculations • No real customer accounts connected
Operational Ground Truth: Simulated property economics are based on illustrative occupancy models. Operating yields vary by actual property location and lease agreements.
Select Operational Scenario
Property Operating Levers
88%
60% (High Vacancy)100% (Fully Leased)
28 Days
5 Days (Instant Turn)60 Days (Prolonged Lag)
₹850/mo (₹2,44,800/yr gap)
₹0 (Full Sub-meter Pass-through)₹2,000 (Absorbed by Landlord)
₹18,500
₹13,875₹24,050
Asset Value: ₹6.80 Cr
Property Type: Managed
Annual Turnovers: 14 units/yr
Mgmt Fee: 8%
Operational Context
Operators struggle with delayed UPI rent settlements, untracked electricity sub-meter splits, and long turnaround intervals between tenants.
Gross Scheduled Rent
₹53.3L
7.84% Gross Yield
Vacancy Loss
-₹6.4L
12% vacant
Net Operating Income
₹35.5L
Annual NOI
Net Yield %
5.22%
Net on Asset Value
Operational Recovery Variance
Annual NOI Delta
+₹0
Baseline: ₹35,50,349
Net Yield Delta
+0.00%
Baseline: 5.22%
Recoverable Cash with Nest360: Capturing sub-meter utility leak and cutting 40% of vacancy lag unlocks ₹5,00,544 in annual cash flow.
Itemized Annual Property Accounting
Gross Scheduled Rent (24 Units)₹53,28,000
Annual Vacancy Loss (12% Vacancy)-₹6,39,360
Effective Gross Rental Income₹46,88,640
Maintenance & Vendor Expenses-₹5,18,400
Unrecovered Utility Gap-₹2,44,800
Net Operating Income (NOI)₹35,50,349