Unit Economics
See your
numbers.
Model your unit economics with realistic Yala benchmarks. Adjust assumptions, see your EBITDA, cash-on-cash return, and break-even timeline in real time.
Quick start:
Your Assumptions
$1,584,000
$800K$2M
25%
22%Target: 28%36%
12.7%
$9,750
$4K$16K
$150,000
$120,000$200,000
Annual EBITDA
$679,752
42.9% margin
Cash-on-Cash
453.2%
Year-1 return on investment
Break-Even
2.6 mo
Months to recoup investment
Weekly Revenue
$30,462
Per location
3-Year Projection
Same-store sales growth: +8% Y2, +5% Y3
Annual Cost Breakdown
Food (COGS)$396,000
Labor$201,168
Rent$117,000
Other operating$95,040
Marketing fee (1%)$15,840
Royalty (5%)$79,200
Total costs$904,248
Estimates only. Actual results vary by market, operator, and execution. Not a guarantee or projection of future performance. See Franchise Disclosure Document (FDD) for details.