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 Aug 5 - Aug 10

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

4.4 ★★★★★
Based on 24 reviews
Sort
Highest Rating
Newest First
Oldest First
Product Reviews
S
Verified Purchase
Sean
Grantham, US
★★★★★ 4
Fun, both heartwarming and heartbreaking
Format: Kindle
Only my second first person written selection, I am still getting used to that aspect, but unlike my first, I enjoyed that the story was told through both MCs. A great enemies to lovers, forced proximity, fated love etc, that resonated to me. There were some small twists that I could see coming, but also a few that I didn’t quite see until the characters were also seeing. Personally, I am more interested in the story than the spice, but with that said, it was well seasoned! I am kind of new to the spice world so I can’t say for sure how this would rate, but it definitely had some heat. I am very glad I happened across this author, and I do plan on also reading the next book….if nothing else, just to see for myself the “transformation” of the characters I’ve grown to love!
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on May 23, 2024
H
Verified Purchase
Havinne Akins
Louisville, US
★★★★★ 5
😍😍 BEST DEBUT NOVEL EVER
Format: Paperback
I’m having trouble finding accurate words to describe the way this book made me feel, but I am going to do my best. To start off with basic elements, the character and world building are phenomenal. I feel a strong bond to not only the two main characters, Ara and Rogue, but to each and every character introduced throughout the book. The author did a stellar job of giving each of them unique personhood. All of the scenes are beautifully described. So much so that throughout the entirety of the book, I could see every scene: the towns, the castles, the meadows, the landscape. I have had difficulty with this and with distinguishing between outlying characters while reading in the past, but I did not have to think to remember details of world or character building because they flowed naturally within the story and were described well. I have read book series before that made me want to be a part of that world, but I actually felt like I got to step into Auryna and Ravaryn! The plot twists!! Although this is not a suspense novel, it still had me on a rollercoaster of emotions and on the edge of my seat from beginning to end. I haven’t cried actual tears over a book since I was in high school (and I’ve read a LOT). This book finally broke the floodgates in the final few chapters. Multiple times. And we love a good cliffhanger. It truly made me FEEL. THE SPICE is a solid 3.5/5. Some of the scenes had me flushed, some had me taking notes, some just had my jaw slack and my mouth hanging open. Bravo, JD Linton, bravo. The relationships: friendships, family, romantic, ALL of the relationships in this book have so much meaning. The author does a great job at making you feel the love, the anger, the peace, the frustrations, the safety, the familiarity, etc. between the characters. Ara and Rogue. I can not say enough and I also do not want to say too much. Just know that I feel like I know them both, to their core. I know what their childhood looks likes, their darkest moments, their biggest fears, their dreams and passions, what they want in life… The POV switches were seamless. I am so happy this author decided to let us see from both sets of eyes. I can not wait for book two after that cliffhanger. And there is SO much potential for at least one prequel, I can’t wait to see where this author goes! I hope this series continues and flourishes. Fingers crossed!
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on December 5, 2022
T
Verified Purchase
Tracy and Christina
Birmingham, US
★★★★★ 5
Amazing!
Format: Kindle, Format: Kindle
This book was phenomenal, I devoured it within a few days! For this being a debut novel, it is fantastic and I would’ve thought the author was a seasoned author. I have zero complaints about this book. Let me start by saying that the world building was phenomenal. I could picture everything in my head because of how detailed it was — that’s how good it was written. And I absolutely love the “captive/captor” trope so much, it’s become one of my favorite tropes, so I was pleasantly surprised to see that this book had that. I loved the banter between Rogue and Ara — they’re both snarky and witty, plus with the romantic tension, it made the dialogue that much better. Speaking of romantic tension, yes there is spice but not so much of it that it overrides the plot, which I loved. For me, this would probably be on the 3/5 level of spice. This book had a ton of plot twists and I thoroughly enjoyed it.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on November 13, 2024
R
Verified Purchase
R Spires
Boise, US
★★★★★ 4
High on Tropes and Satisfaction
Format: Kindle
This is a great Romantasy book full of action, adventure, and everything you look for in this genre. I won’t lie: it does kinda feel like the author found every common trope from every successful book of this kind and threw them all into this novel. But if it ain’t broke, don’t fix it. Especially in romance, there’s a large audience who has specific expectations, and they want them every time. Nothing wrong with that and many times I’m one of them. I have no idea what defines a spoiler honestly, so spoiler alert!!!!!!! Tropes include: Only one bed at the inn/bar Dissatisfaction with life before hunk appears Lost royalty The chosen one Montage of dress up time followed by shocked hunk Forbidden romance between two from rival peoples Power that cannot be controlled, simply guided/asked Gathering intel at the inn/bar FMC who knows how to fight/use weapons well There’s probably more but no need to list them all. Good story and I would recommend!
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on June 14, 2024
E
Verified Purchase
evelynn kate
Charlottesville, US
★★★★★ 5
AMAZING debut novel!!!
Format: Kindle
Plot ⭐️⭐️⭐️⭐️ Spice 🌶️🌶️.5 Romance 💘💘💘 Vibes ⭐️⭐️⭐️⭐️⭐️ Dual 1st person POV - Ara (26) & Rogue (39 - but looks mid-20s: they can live hundreds of years so this isn't that large of a gap as it could've been which I heavily appreciate lol) Tropes: enemies to lovers, fae/human wars (deep hatred for each other), shifters (dragons- MMC can only partial shift with wings), one horse, one bed, touch her and d!e, found family, abduction turned to freedom The Last Storm is the debut novel from JD Linton and let me tell you, you guys NEED to read this. The plot was engaging and the editing was was amazing (especially for a debut novel). Our FMC, Ara, is stuck in her gilded cage longing for a life outside of her small town. She uses her books to escape and live vicariously through the pages (honestly, relatable). After her father announces her betrothal to her childhood friend (to whom she has no romantic feelings for), Ara tumbles unknowingly into a desperate plot trying to stop the humans from slaughtering the Fae. As one can expect from an enemies to lovers / kidnapper/captive romance, Ara fights her attraction and lust towards our MMC, Rogue (the King of the Fae), for as long as she can. Upon seeing Ara for the first time, Rogue is instantly aware that she is his fated mate (not a spoiler). Since she is the General's only daughter, he plans to abduct her and use her as leverage to stop the brutality. During Ara's time in Rogue's captivity, their banter and chemistry continue to rise until they finally boil over and come together (quite literally, and many times I may add 😉). Here's what I LOVED: - Rogue continuously seeks advice from his elders and deeply respects their opinions and life experience and tries to implement their recommendations - Rogue makes many mistakes in the beginning but we see him actively work on not repeating them as the book progresses. The level of self-awareness and his ability to change his behavior was impressive - The magic system is intricate and we have only scraped the surface. As the series continues and Ara progresses in her powers, I'm sure we'll get to see more of this. I absolutely LOVE the messaging system that is used in this book. - Ara's struggles are so human and so raw. She is experiencing so much guilt and pain and hurt and getting to see her work through each of these emotions is inspiring. Especially as her and Rogue get closer and she learns she can lean on him as well, that she is not alone. - While this is the start of a series, there is NO cliffhanger! There's a bit of a teaser of something major that is going to happen at the start of the next book, but it's not a cliffhanger in the sense that we aren't sure if someone is going to live or d!e or if they'll be separated. For that, I am very thankful! This book was so much fun that I will definitely be returning to book 2, even if it takes several months (or longer since this is an debut author) to publish! - Lastly, the cover is GORGEOUS! And I love the title! I'll copy a few of my favorite quotes below so you can have a little taste of the author's writing and the world she's cultivated. 😊 Top Highlights from The Last Storm On days like this, when my heart was heavy and my mind clouded, I resorted to books— to escape, to forget, to find freedom where I had none. If I were to marry him, my face would always be turned to the window, searching for more, and if not that, I would be a shell of the person I am now. I stepped back to admire her, thr0bbing at the sight. She was the most beautiful woman I had ever seen. To ever exist. Nothing, no one, had ever deserved to be worshiped more. All men should be made to kneel before her. But she would have to settle for me. The taste of her met my t0ngue as my scent merged with hers, forever branding her. Mine. I l!cked the wound. Hers. Completely and utterly hers. I didn’t claim her in ownership. I claimed her as my one. Devoted myself to one. With that mark, my body and soul were bound to her. I would never be with anyone else, emotionally or physically. It would be her or no one, until my last breath. “Scream my name. Let everyone know who I belong to.” I had never really cared about the weather before, but now, clear skies meant everything to me, and I was grateful to see another calm morning. “There will never be another woman for me.” He paused. “Ever.” I stilled at his words. “What… Why?” “This”— his thumb slid down across the mark—“ is a symbol of… surrender. I know you believe that it was my claim upon you, but it wasn’t. It never was. I bound my body and soul to you, little storm.” “I also know that it is more than this tiny, insignificant mark on your skin that binds me to you. It’s you. All of you. Your strength and resilience. Your determination to endure no matter what fate throws at you. Your love for love and stories and hope. You are entirely the opposite of everything that I am and I would gladly wear your shackles if it meant I could have you.” My mate. Mine. And then everything shifted and I understood. I understood everything. The surrender. The deep, soul-craving longing. Bound. I was bound to him. Body and soul. Entirely his. “I would’ve waited forever,” he whispered back, understanding. Seriously, everyone.. add this to your TBR!!
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on November 14, 2022

recommand products