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 17 - Jul 22

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 18 reviews
Sort
Highest Rating
Newest First
Oldest First
Product Reviews
S
Verified Purchase
Susan B.
Chelsea, US
★★★★★ 4
Not really medium, but a quality pillow nonetheless
Size: Standard (Mid Loft), Number of Items: 1
It is absolutely the case that with this type of product, most people who review it don't actually know what they're talking about. Latex foam pillows are not like any other kind of pillow, so your expectations have to be completely different. It's not about thickness, height, or anything else but comfort. Comfort in this case comes from you choosing the correct level of FIRMNESS. Since each company has their own idea of what constitutes each level, the difficulty is figuring out which one is going to work for you. Your spine - including your neck, should not be anything but straight/aligned when your head sinks in. Regardless of what the pillow LOOKS like, it is how your head lays that matters. Latex foam is not like memory foam AT ALL, so don't expect it to be. LF bounces back immediately when you move off of it, and it can last for a very, very long time with proper care. Yes, it does have a natural, rubber odor. This fades a bit with time, but will never go away. After all, it IS a rubber product. EXPECT A SCENT! To keep yourself from being bothered, and to extend the life of the pillow, use TWO different types of pillow covers. As a first layer, I use one meant for encasement from allergens and bugs. It's waterproof (not vinyl, and not loud). It's the kind that cannot go in the dryer after being washed. The second layer is a simple cotton cover/case that you should wash and dry depending on factors like oil production, frequency in hair washing, and frequency in sheet changing, etc. Using both will dramatically extend the life of the pillow. Water is the enemy. Moisture will cause the foam to break down into pieces. The crumbling is pretty nasty, so avoid it! The case this one comes in is admittedly cheap and pathetic. Not every company has such poor ones, but it won't make a difference if you add the layers I have suggested. *This IS a real latex foam pillow. I have owned enough to know what they smell and feel like. I bought a "medium". I would call it a firm "soft", and so it wasn't for me. Find the right firmness for your neck and sleep needs, and don't blame the damn company for your choice! These ARE the correct height, they smell normal, and the price is average (they're ALL overpriced)! *This does not seem like a completely latex product, but it is close enough that if it were actually medium firmness, I would have kept it.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on July 15, 2025
R
Verified Purchase
Rainy
Houston, US
★★★★★ 5
Perfect size, perfect pillow.
Size: Queen (High Loft), Number of Items: 1
For me, This pillow is the be all and end all when it comes to comfort. I simply melt into luxurious sleep. I have had a bad neck since my early 20’s, so a pillow that doesn’t fit me, can break me. I have spent soooo much money on pillows trying to find The One. Foam is the only way to go in that regard. Another aspect about this pillow that is particularly important to me is how well it fits into my satin pillow case, with no room to slide around, or for the material to bunch up. I allowed the pillow to air on a chair for 24 hours before use, but am still getting a slight odor.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on March 7, 2026
A
Verified Purchase
Allyse
Los Angeles, US
★★★★★ 3
Medium firmness is too flat
Size: Standard (Mid Loft), Number of Items: 1
I got the medium firmness, and it is much flatter than it appears in the photo. I like the feeling and firmness of it, but the height is too flat and causes my neck to strain. I had to return.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on May 13, 2026
M
Verified Purchase
Melissa Strand
Fort Morgan, US
★★★★★ 5
Finally, a great pillow!
Size: Standard (Mid Loft), Number of Items: 1
Finally! After so much wasted money on sooooo many pillows, I come across this beauty! This pillow is amazing! I got the medium one, and it’s so perfect. Soft, yet supportive. I’m still surprised at how much I love it!
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on April 2, 2026
R
Verified Purchase
Rene Bechard
Belleville, US
★★★★★ 5
LOVE IT !
Size: Queen (Mid Loft), Number of Items: 1
I love this pillow. It is just right, firm enough yet soft. My head sinks in and is very comfortable. When I lift my head, the pillow bounces right back into shape. If it lasts, I will buy my family each a pillow as it is wonderful. I woke up with zero neck pain as I typically did when using a standard foam pillow. There is a very light scent yet when I covered the pillow with a protector casing and then a cotton case, there was zero scent. I highly recommend. Especially when compared to the comfort of a very expensive latex pillow my husband uses.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on January 7, 2026

recommand products