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 31 - Aug 5

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

4.1 ★★★★★
Based on 22 reviews
Sort
Highest Rating
Newest First
Oldest First
Product Reviews
M
Verified Purchase
Maria Fernanda Rojas Mejia
Pawtucket, US
★★★★★ 5
Soft, fluffy and surprisingly comfortable
Color: White, Size: Queen (Pack of 2), Color: White, Size: Queen (Pack of 2)
I really liked these pillows. I tried to show different things in my photos because I wanted people to see the details: the design, how fluffy they are, and how full and thick they actually look. They are so full that the pillowcase even looks tight once you put it on, which I actually loved because they look luxurious and well-filled. At first glance they look very thick and high, but once you lay down they feel soft and fluffy instead of hard. They adjust comfortably and feel very cozy whether you’re sleeping, relaxing, or even reading before bed. I think they offer a really good balance because they feel supportive without being stiff. Of course, pillow preference is very personal—some people like lower pillows and others like higher ones—but for someone who likes fuller pillows that are still soft and comfortable, these are great. They are spacious, cozy, and feel like a very good purchase overall. I honestly don’t have any complaints so far. Definitely happy with them.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on May 15, 2026
R
Verified Purchase
RF
Waukegan, US
★★★★★ 5
Great quality pillows. Very difficult wrapping.
Color: White, Size: King (Pack of 2)
The Pillows are the real deal. Very fluffy but with good support. I was surprised by the weight of the box they came in, pretty heavy so you know there’s good quality pillows inside. The one negative is that the pillows are packed in very very tight plastic because they come compressed. But the thing is, it’s really a chore to open them. You have to be careful not to cut through the plastic to the material, but the plastic is put on so incredibly tight that it’s even hard to get your finger underneath. But I found a way to open them. Near the top, insert A very flat metal ruler as far in as you could get it. Then cut through the plastic that’s above the metal ruler. That prevents a sharp tool from damaging the pillows. As you get through the plastic above the ruler, keep pushing the ruler further down into the package. Believe me, this simplifies what could be a very difficult unpacking. I am very surprised that the company that makes them does not insert the type of opener that you find on boxes you receive in the mail or even packages that you get from the grocery store where you just pull a tab and that opens the package. These are really good pillows, but you must be very careful about using a sharp object when opening the box and when trying to cut through the plastic. I am a strong man and have the tools needed, a very flat metal ruler, and a box cutter, knife, or razor. Good luck. !!
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on May 5, 2026
S
Verified Purchase
smiffysfc
Natrona Heights, US
★★★★★ 5
Comfy, supportive pillow.
Color: White, Size: Queen (Pack of 2)
The 2 queen sized pillows fluffed right out of the package. Very soft to the touch like laying your head in a marshmallow, nice support, and so comfortable. My neck did not hurt and I rested good. I usually use a My Pillow but these are just as nice.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on May 17, 2026
T
Verified Purchase
Tiara lee
West Palm Beach, US
★★★★★ 5
Fabulous and Fluffy
Color: White, Size: Queen (Pack of 2), Color: White, Size: Queen (Pack of 2)
Fabulous and fluffy pillows.... they feel like clouds, clouds snatched right out of heaven. Just the right amount of fluff and just the right amount of firmness! they are good weight , they weigh what you would expect a biggo pillow to weigh. The vacuumed seal does not diminish the quality of these pillows. Very easy to use. They're white and they'll fit your bed perfect (no im not sponsored LOL) I'm just saying that these pillows are wonderful, I highly recommend. The art water resistant but I wouldn't expect pillows of comfort to be water resistant anyway cuz why would your bed be wet enough for that. A very fancy private institution where doctors would study him yeah
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on May 9, 2026
S
Verified Purchase
Shane Wallace
San Leandro, US
★★★★★ 5
Utopia bedding is GREAT
Color: White, Size: Full
I had never heard of Utopia before I suddenly needed to buy bedding for my adult autistic son. He has sensory issues so shopping for anything that touches his body is a bit of a nightmare. I took a gamble on these sheets but it paid off big time! He says they are the most comfortable sheets he has ever slept on and that he doesn't overheat sleeping in them. What I liked about them is that the pockets were deep enough that it fit on his oversized plush mattress easily. I love the color and the ones I bought were very true to the picture. These are soft, comfy, they look nice and they are affordable. I liked this brand so much that I went ahead and got pillows and a comforter from them as well. Its is great for my son and I am very pleased to have found a fabric he tolerates.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on April 19, 2026

recommand products