SKU: 50193243511

Hawthorn Suites 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 Sep 24 - Sep 29

Promo Codes Available:

For Your Every Summer RSVP, with Code: SUMMER15

Description

Hawthorn Suites Franchise Financial Model 2026What Does the Hawthorn Suites Franchise Financial Model Contain? This franchise unit financial model template provides a comprehensive, data driven framework for projecting five years of hotel performance, including detailed revenue streams, labor costs, and capital requirements. [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

What Does the Hawthorn Suites Franchise Financial Model Contain?

This franchise unit financial model template provides a comprehensive, data-driven framework for projecting five years of hotel performance, including detailed revenue streams, labor costs, and capital requirements.

[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 Hawthorn Suites Franchise Financial Model Must Answer

We built this extended stay hotel financial model using deep industry research to ensure every line item reflects the reality of the hospitality market. Key assumptions, including the $5.17 million year-one revenue target and the $2.2 million EBITDA projection, are pre-populated but defintely remain fully editable to match your specific location. This tool allows you to stress-test your business plan before you sign a lease or commit to a brand.

When will the unit turn a profit?

The model shows this unit reaches its break-even point in March 2026, just three months after launch. With a year-one EBITDA of $2.2 million, the operation quickly generates enough cash to cover its $45,000 monthly rent and significant labor overhead. Profitability in hospitality is won in the margins of labor and utilities.

Improve Unit Profitability

  • Optimize housekeeping staff based on occupancy
  • Reduce laundry costs from 2.8% to 2.0%
  • Increase corporate contract stay volume
[dynamic_pic9]

How much capital is needed?

Launching this unit requires a total capital investment of approximately $6.74 million. This covers the $40,000 franchise fee, $3.5 million for leasehold improvements, and $1.2 million for suite furnishings to meet brand standards. You can't build a hotel on a shoestring budget.

Major Capital Uses

  • Leasehold Improvements: $3,500,000
  • Suite Furnishings: $1,200,000
  • Kitchen Equipment: $900,000
  • Internet Infrastructure: $400,000
[dynamic_pic10]

What is the expected return?

Investors can expect an Internal Rate of Return (IRR) of 3.1% and a Return on Equity (ROE) of 11.33% over the five-year period. The total payback period is estimated at 5 years, which is standard for a midscale hotel development of this size. Time is the most expensive variable in your ROI calculation.

Key Investor Metrics

  • 5-Year Payback Period
  • 11.33% Return on Equity
  • $4.97M Year-5 EBITDA
[dynamic_pic11]

Where is the break-even point?

The monthly break-even point is reached in month 3, driven primarily by the high average ticket of extended-stay rentals. Reaching this point depends on maintaining a strong mix of standard suite rentals and high-margin corporate contracts. Volume is vanity, but break-even is sanity.

Levers for Faster Break-Even

  • Aggressive pre-opening sales for corporate contracts
  • Tight control over $12,500 monthly utility costs
  • Minimizing OTA commissions through direct bookings
[dynamic_pic12]

What is the cash runway?

The model identifies a lowest cash point of negative $3.99 million in September 2026 during the initial ramp-up and CAPEX heavy phase. This highlights the need for a robust financing plan or cash reserve to bridge the gap until the unit reaches full occupancy. Cash is the oxygen of your hotel during the first year.

Actions to Protect Cash

  • Phase suite furnishing deliveries with occupancy
  • Negotiate rent abatement for the first 90 days
  • Delay non-essential maintenance hires until Q3
[dynamic_pic13]

How do scenarios impact results?

The model allows you to toggle between Low, Medium, and High scenarios to see how a 10% drop in RevPAR (Revenue Per Available Room) affects your ability to service debt. In the High case, accelerated corporate demand can push year-one revenue well beyond the $5.17 million baseline, significantly shortening the payback period. Planning for the worst makes the best case possible.

Improve High-Case Odds

  • Secure exclusive local tech partnership agreements
  • Implement dynamic pricing for premium suites
  • Drive ancillary guest service revenue early
[dynamic_pic14]

Hawthorn Suites Franchise Financial Model Template Features & Benefits

FlexibleExcel Architecture 

This hotel franchise financial model is built entirely in Excel, giving you full control over every assumption and formula. You can easily adjust room rates, occupancy targets, or labor costs to see how changes impact your bottom line in real time. It is designed to be a living document that grows with your business, whether you are looking at a single site or a multi-unit expansion. Every cell is open for your own data.

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

Five-YearGrowth Roadmap 

Planning for an extended stay hotel requires a long-term view of the market, which is why this model provides a detailed 5-year outlook. You can track revenue scaling from $5.17 million in year one to over $9.48 million by year five, allowing for precise capital expenditure planning. This long-term visibility helps you manage debt service and investor expectations with confidence. Long-term visibility is the only way to manage hospitality debt.

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

FranchiseCost Control 

Operating under a major brand involves specific financial obligations that can squeeze margins if not managed correctly. This model specifically tracks the 5.5% royalty fee and 2.5% marketing fund contribution, ensuring these costs are baked into your monthly cash flow. By accounting for these brand-level expenses upfront, you get a realistic view of your store-level EBITDA. Fees are the price of admission for brand-driven demand.

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

CapitalDeployment Strategy 

The model provides a clear breakdown of the initial investment required to get your doors open, from the $40,000 franchise fee to the $3.5 million in leasehold improvements. It includes a detailed break-even analysis so you know exactly when your monthly revenue will cover both fixed and variable costs. This helps you avoid the common trap of under-capitalization during the ramp-up phase. Knowing your zero-day is better than guessing your payday.

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

PrecisionIndustry Benchmarks 

We have integrated hospitality industry standards into the model to help you sanity-check your operating assumptions against real-world performance. Whether you are looking at laundry costs at 2.8% of revenue or front desk staffing levels, the model helps you identify if your projections are too aggressive or conservative. This ensures your business plan holds up under scrutiny from lenders and partners. Benchmarks keep your projections grounded in reality.

  • 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: 50193243511

Discover Niche Categories That Outsell

Top-Converting Item to Boost Your Average Order

4.8 ★★★★★
Based on 30 reviews
Sort
Highest Rating
Newest First
Oldest First
Product Reviews
S
Verified Purchase
Shianne Whipple
Massapequa, US
★★★★★ 5
Strong Omegaverse Comfort and a Attention Grabbing Plot
Format: Kindle
Jillian West never misses when it comes to Omegaverse, and Not Ready is no exception. This story was the perfect blend of cozy comfort and emotional depth while still delivering a strong plot. Vale is such a powerful heroine, she is strong, capable, and determined but I love that she still allows her pack to love and take care of her. It’s that balance of independence and vulnerability that makes her so relatable. The relationship dynamics were amazing: Bishop is steadfast and completely head over heels, Mercy is skeptical but protective in his own way, and Holt is the hesitant one whose slow fall is so satisfying to watch unfold. The romance hits that sweet spot between insta-love and cautious build, keeping me hooked the entire way through. And that ending. Oh my god, the cliffhanger! I need the next book in this duet immediately.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on August 28, 2025
N
Verified Purchase
NLB
Charlottesville, US
★★★★★ 5
Interesting
Format: Kindle
So I will say I enjoyed the story, for sure had its moments where it dragged but it was a great story. I really liked that omegas picked their alphas/make the pack. Normally the Alphas make it and the omega fits in with them which is great but I enjoyed this new version where all the power basically went to the omega. It was a nice change of pace. I can admit some of the weird bedroom stuff with her being pregnant was odd, it’s really not hard to do stuff when pregnant (I know I’ve had two and it’s normal and even encouraged at the end especially if you want the baby out). But I like the story as a whole and will read the second, I do hope the next one isn’t dragged bc it stopped being action or tense after she met her alphas and I don’t think it was brought up or properly done when they tried to do it. More sweet after she left.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on November 11, 2024
A
Verified Purchase
Altairjones
Lake Worth, US
★★★★★ 3
I’m a little disappointed.
Format: Kindle
I usually like Jillian West’s books but this one was missing a lot for me. The pregnancy didn’t come across as real. She’s on her feet for 12 hour days but is perfectly healthy at 8 months pregnant? Yet the week she moves in all of a sudden she’s not? She is planning on actually running during one of the plot buildups. But at 8 months pregnant that’s incredibly hard to do. The lack of breathing ability and lung space, the change in body center, mass, and gravity. All of it prohibits running, unless you’re an athlete this didn’t come off as at all realistic. I didn’t feel any connection with the alphas. There wasn’t any emotional connection. It could be because of the tense it was written in. But I didn’t get any deep feelings out of this. It came across as checking off boxes. Even the spicy scenes weren’t really believable for me. I wanted to see them fall for her, and it just kind of all fizzled. Even Bishop. One thing I did really like was the ending. I did not see it coming and I’m interested in reading book two because of it. But on the whole this book was mostly disappointing for me.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on March 16, 2024
M
Verified Purchase
Melissa Williams
Omaha, US
★★★★★ 4
4.25 stars
Format: Kindle
Vale is an 8 month pregnant omega working as a waitress at a strip club and a cam girl. She starts to get very creepy vibes from a regular at the club, and her baby daddy ghosted her. She has had an online relationship with a man named Bishop through her cam girl status. One night, bishop was paying to watch her sleep and ansthe creepy regular Andrew break in and watch her sleep he tells vale to come to him at his business now. She flees and finds herself at a large security company with some.hot of alphas who are there to help her. This imegaverse is a little different than I have read, but I am thoroughly enjoying it. Vale is not a traditional omega she was raised by a single beta mom, and the alphas are not normal alphas they have never really loved pack life. But they are ruthless mercenaries. They need her, and she needs them. I love the aspect of the stalker and now the plot twists at the end, so so good. Sometimes, it seemed a little slow and stale mated, but since this a duet, I think It was just her starting to have Vale get to know her alpha suitors. Cliffhanger for sure with this one.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on September 9, 2024
A
Verified Purchase
Austin & Cambria
Phoenix, US
★★★★★ 5
That ending 😫
Format: Kindle
I fell into a false sense of security and really thought this was gearing towards a happy ending. Then I realized there’s no work they don’t punish Andrew. I really liked Vale’s character. I don’t normally read books with pregnancy but going into this knowing she was pregnant made it more enjoyable for me. I loved Bishops devotion to her and her happiness. I also loved that Holt and Mercy couldn’t fight their attraction to her. I love scent matches so very much. I’m so curious to see how this duet will end up. And I need to pay more attention and notice that a book I’m starting is a duet to begin with lol
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on February 21, 2025

recommand products