Unit Economics — Aristocrat

Two-entity model: Ohh Spaces (the operator/aggregator) vs Space Owner (Onkar & Ancy). Move the sliders — every number is live. Internal only — never quote a client the floor.

Day occupancy — 75%

Night occupancy — 50%

Seats (capacity) — 39

Day price / seat / mo (₹)

Night price / seat / mo (₹)

Rent Ohh→Owner / mo (₹)

Ohh Spaces commission % (partner model · owner keeps the rest) — 12%

Include EMI (₹48k, owner)

Data provenance — all costs traced to the FIS sheet (Recurring Cost Master + Variable Cost Log, verified 15 Aug 2026). FACT from the sheet · EST derived/averaged · INPUT your assumption to brainstorm. Current standing fixed (post 1-Aug cuts) is used, not the stale Apr–Jul average. Variable/seat is derived from May–Jun (day-only, 2 months) and is an editable input as more months log.