SKU: 35547957767

ORANGETHEORY Franchise Financial Model 2026

Sale price$71.10 Regular price$79.00
Save 10%

Pay in installments of $19.75 with ShopPay, AfterPay and Klarna

Shipping Estimate
USA
  • USA
  • CAN

Ships within 48 hours · Estimated delivery Jul 23 - Jul 28

Promo Codes Available:

For Your Every Summer RSVP, with Code: SUMMER15

Description

ORANGETHEORY Franchise Financial Model 2026What Does the ORANGETHEORY Franchise Financial Model Contain? The franchise unit financial performance spreadsheet includes dynamic revenue modeling, detailed CAPEX tracking, and a full 60 month P&L statement. [dynamic_pic1] All in one Dashboard Core inputs and core outputs [dynamic_pic2] Low Base High Three scenario analysis [dynamic_pic3] Professional Charts Presentation ready [dynamic_pic4] ROE Components DuPont analysis [dynamic_pic5] Revenue

What Does the ORANGETHEORY Franchise Financial Model Contain?

The franchise unit financial performance spreadsheet includes dynamic revenue modeling, detailed CAPEX tracking, and a full 60-month P&L statement.

[dynamic_pic1]

All-in-one Dashboard

Core inputs and core outputs

[dynamic_pic2]

Low/Base/High

Three scenario analysis

[dynamic_pic3]

Professional Charts

Presentation ready

[dynamic_pic4]

ROE Components

DuPont analysis

[dynamic_pic5]

Revenue Inputs

Researched revenue assumptions

[dynamic_pic6]

Bank-Ready Reports

Lender-friendly financial outputs

[dynamic_pic7]

Revenue Breakdown

Revenue stream detailed view

[dynamic_pic8]

KPI Dashboard

Performance metrics benchmark

Six Questions Your ORANGETHEORY Franchise Financial Model Must Answer

We developed this fitness franchise financial model using deep research into the boutique gym sector to ensure your projections are grounded in reality. Key assumptions like the $1.31 million year-one revenue target and $15,000 monthly rent are pre-populated but fully editable to match your specific territory. This model gives you a professional-grade fitness studio profitability analysis without having to build it from scratch.

When will the studio turn a profit?

This franchise unit is projected to reach its break-even point in March 2026, just three months after launching. With a year-one EBITDA of $448,000, the model shows a strong profitability trajectory as membership fees and corporate wellness contracts scale up. Here is the quick math: your net profit grows as you move from $650,000 in memberships in year one to $1.45 million in year five.

Boost Studio Profitability

  • Upsell corporate wellness programs
  • Increase merchandise sales margins
  • Optimize coach class scheduling
[dynamic_pic9]

How much capital is needed to start?

You will need a significant initial investment to launch this unit, with the largest chunk going toward the $600,000 leasehold improvements. Total capital needs include the $50,000 franchise fee and $500,000 for fitness equipment, plus a cash buffer to handle the lowest cash point of $49,000 in June 2026. Estimating profitability for fitness studio franchises requires accounting for every dollar spent before the first class starts.

Major Capital Uses

  • Leasehold improvements: $600,000
  • Cardio equipment: $350,000
  • Strength equipment: $150,000
[dynamic_pic10]

What is the expected return?

Investors can expect an Internal Rate of Return (IRR) of 3.87% and a Return on Equity (ROE) of 3.53% based on these projections. The payback period is estimated at 4 years, which is standard for a high-CAPEX boutique fitness center. While the IRR seems modest, the year-five EBITDA of $1.47 million suggests significant value creation for a multi-unit operator over time.

Key Investor Metrics

  • IRR: 3.87 percent
  • Payback: 4 years
  • Year 5 EBITDA: $1.47M
[dynamic_pic11]

Where is the break-even point?

Calculating the break-even point for gym franchises depends heavily on your membership volume and the $15,000 monthly rent. You need to hit your revenue targets by month three to stay on track and avoid burning through your $49,000 cash floor. The biggest lever here is the membership fee revenue, which accounts for nearly half of your year-one income.

Reach Break-Even Faster

  • Aggressive pre-opening sales
  • Minimize studio supply waste
  • Tighten front desk labor
[dynamic_pic12]

What is the cash runway?

Your lowest cash point hits in June 2026 at $49,000, so you have a tight window during the initial ramp-up. You need to manage your $1.1 million in startup costs carefully to ensure you don't run out of fuel before the recurring membership revenue kicks in. Still, the quick three-month path to operational break-even helps protect your runway significantly.

Protect Your Cash

  • Phase equipment payments
  • Negotiate rent abatement
  • Delay non-essential signage
[dynamic_pic13]

How do different scenarios look?

Using an Excel template for boutique gym financial projections lets you see how a 10% drop in membership affects your year-one $448,000 EBITDA. A high-performance scenario where you maximize corporate wellness and class packs can push you toward the $3 million revenue mark faster. Scenarios help you understand if you can still pay the 8% royalty if local demand softens.

Hit the High Case

  • Local marketing execution
  • High coach retention
  • Strong corporate partnerships

Finance: update unit break-even and payback model by Friday.

[dynamic_pic14]

ORANGETHEORY Franchise Financial Model Template Features & Benefits

Fully Customizable Financial Model 

This fitness franchise financial model is built in Excel to give you total control over your assumptions. You can adjust every formula and pre-filled input, from membership pricing to local staffing needs, making it easy to see how different operating scenarios affect your bottom line. It is defintely the most flexible way to stress-test your boutique gym business plan before signing a lease.

  • Editable assumptions and formulas
  • Revenue and pricing drivers
  • Staffing and payroll inputs
  • Operating expense categories

Comprehensive 5-Year Financial Projections 

Planning for a single unit or a small chain requires a long-term view of cash flow and capital expenditure. This model delivers detailed 5-year revenue and profit projections, showing how a studio can scale from $1.31 million in year one to over $3 million by year five. You get a clear look at the balance sheet and long-term profitability analysis needed to satisfy lenders and partners.

  • 5-year revenue forecasts
  • Profit and cash flow projections
  • Balance sheet view
  • Long-term profitability analysis

Franchise Fee and Royalty Management 

Operating within a brand system means managing specific financial obligations that eat into your store-level margin. The model tracks the $50,000 initial franchise fee, the 8% royalty, and the 3% marketing fund contribution automatically based on your revenue forecasts. This ensures you understand the real economics of the brand after the franchisor takes their cut of the top line.

  • Initial franchise fee inputs
  • Royalty expense calculations
  • Marketing fund contributions
  • Ongoing franchise cost tracking

Startup Costs and Break-Even Analysis 

Calculating fitness franchise startup costs accurately is the difference between a smooth opening and a cash crunch. This tool helps you estimate the total initial investment, including $600,000 for leasehold improvements and $500,000 for cardio and strength equipment. You will see exactly what sales volume is required to cover your $15,000 monthly rent and other fixed costs.

  • Total startup investment
  • Fixed and variable cost analysis
  • Break-even sales estimates
  • Margin and contribution view

Built-In Industry Benchmarks 

We include industry-standard benchmarks for boutique fitness centers so you can sanity-check your numbers. If your labor costs for fitness coaches or front desk staff drift too far from the model, you will know it is time to adjust your staffing plan. It helps you compare your expected performance against typical gross margin ranges for high-intensity interval training studios.

  • Labor cost benchmarks
  • Occupancy cost benchmarks
  • Gross margin ranges
  • Revenue driver benchmarks

How to Use the Template

Download and Open

Simply purchase and download the financial model template, then access it instantly using Microsoft Excel or Google Sheets. No installation or technical expertise required-just open and start working.

Input Key Data:

Enter your business-specific numbers, including revenue projections, costs, and investment details. The pre-built formulas will automatically calculate financial insights, saving you time and effort.

Analyse Results:

Leverage the investor-ready format to confidently showcase your financial projections to banks, franchise representatives, or investors. Impress stakeholders with clear, data-driven insights and professional reports.

Present to Stakeholders:

Leverage the investor-ready format to confidently present your projections to banks, franchise representatives, or investors.

Shipping Notes
  • Free Standard Shipping on $100+ Orders to the USA.
  • Except Preorder products are shipped in 48 hours.
  • Delivery to the USA:
  1. Standard Shipping : 3-10 business days
  • If time is of the essence, please consider selecting expedited delivery for faster service.
Exchange/Return Notes
  • We offer a 30-day return/exchange service after receiving.
  • Final sale items are not eligible for returns or exchanges.
  • To process your return/exchange, please contact us at [email protected]
  • Please click here for more details>>> Return & Exchange Policy
SKU: 35547957767

Discover Niche Categories That Outsell

Top-Converting Item to Boost Your Average Order

4.3 ★★★★★
Based on 7 reviews
Sort
Highest Rating
Newest First
Oldest First
Product Reviews
K
Verified Purchase
Khrystal
Lake Worth, US
★★★★★ 5
JAXPETY Room Divider Panel 6Ft Privacy Screen Wall Divider 88" W x 73" H - 3 Panel Black
Color: Black, Size: 3-Panel, Color: Black, Size: 3-Panel
I was looking for a screen to use while making video calls. I am on a budget, wanted something easy to put together, and would hide my apt in the background. Being on a budget, I thought my purchase qualified for the coupon. I was mistaken but contacted the seller. I received a quick response explaining how the coupon was applied. I was happy with the quick response and explanation which I verified when I went back to the page. The once all put together the screens are light weight and fairly easy to move. they do not seem to be made for easy daily breakdown. However, if you should need to take them apart to move or something, easy to break down. Depending on lighting will depend on if you find them transparent. I don't mind possible vague outlines; I was looking so no real details of my belongings in the background could be seen (shelves; figurines; etc.) My apt living room has no overhead light source, so floor lamps give light. In the 3 photos of 2 of the screens put together; the first is with a lamp in front and back of the screen as well as a tv on. The next has the tv off lamps still on and the screen reflecting the pc monitors. The third is with both lamps and the tv off, monitors on but not as reflective. In the box, you have all the parts you need as well as a small tool and an instruction manual. Item 'bags' are number [though they may come off in the box] to assist with assembly. Now assembly can be easy or hard depending on your abilities and the area you are working in. I have bad knees, so kneeling was not an option for me. My first attempt to put this together, I put the 'feet bases' on while still connecting the top bar. It made it twice as hard, and I stretched the fabric more than was necessary causing wholes around some of the stitching and stretching them a little. As well as causing some stitching to come undone on one of the pictured areas. Once I took off the 'feet bases', I had an easier time to screwing in the top bars. You will still need some hand strength, which I don't have much of, but it is possible. I use the grip things to open pickles jars. Once the screens were assembled, I followed the instructions of tying an outer screen to the inner screen and using the Velcro 'privacy flaps' to complete the connection. I have what I think is low shag carpeting which they were able to stand stably on once I wiggled them into standing straight up and in place. Given these post pandemic times, I am overall happy with both the divider and the price. The 2 things I do not like about the divider is the difficulty putting in the top bar [after connecting the top and sides] and storability when not in use issue I am having. Others with larger space will likely not have the last issue.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on April 19, 2025
W
Verified Purchase
WomanBehindTheMic
Los Angeles, US
★★★★★ 5
100% worth it - I recommend to EVERYONE
I've seen coworkers and instructors using folding screens behind them for video calls since the pandemic started, and I finally gave in and purchased this one. I freaking LOVE it. I love that I can be on a video call and not have to worry about the angle of my laptop or having people 'in' my home while I'm at work. It's so nice. I may eventually buy and deconstruct a wall hanging to create some colorful fabric panels instead of the brown, but (and I say this as NOT a brown fabric-lover) the brown looks pretty nice. It's a very dark brown, and it serves as completely neutral while still feeling a bit warm. - No need for tools to assemble, even though it says screwdriver. - One thing: I thought it would fold up flat, and it does NOT fold up flat. Important to know. I just keep it folded up into a 16.5" (grabbed a tape measure to check) square column by my desk and unfold whenever I have video conferences. If you can't tell, I really like having this thing around. 100% recommend and would buy again.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on May 24, 2021
R
Verified Purchase
riknik
Boise, US
★★★★★ 4
it's a utility screen
Color: Black, Size: 3-Panel
It's a basic, utilitarian screen. It's what I expected it to be. Assembly isn't hard, but it does require two people when stretching the fabric between the poles. I got it to use in a closet to separate the water heater from the washer/dryer, so it'll be perfect for that. Pros: it's opaque and tall (my 6'4" husband can't see over it unless he is standing against it) and I like the ability for the three pieces to stand separately of each other. Cons: it's flimsy. It wobbles and will tip over easily.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on December 9, 2022
J
Verified Purchase
Jane Gios
Louisville, US
★★★★★ 5
Great for the price
The item is great bit I wish it were a bit more sturdy and it folded flat. It folds into a square so it does take up some room when it's not in use.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on April 17, 2021
K
Verified Purchase
K. Torrance
Massapequa, US
★★★★★ 1
Cheap, screw holes don't line up, screen is to short, and bars take WD-40 and a mallet
This has been my worst purchase on Amazon ever. DO NOT BUY. My first issue was that bars #4 and #5 would not go together, I ended up buying WD-40 and a mallet and that kind of got them together. Now I went to but the screen on (which is almost see thought) and the screen is to short. I can't attached the bottom bar to the tall bar. The screw hole is in the wrong spot, so the screen is not secure. No amount of pulling on the screen will make it grown .25" longer. Since I can't get the bars secure the walls are not steady and fall over easily. The feet did go together very nice. I can't return them according to Amazons policy. I bought 2 sets. I'm not going to try to build the other set I have. And I can't take apart the first set, since the bars are so tightly together. Also the polls have rust on them.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on December 10, 2023

recommand products