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
$1,300,000
$800K$2M
28%
22%Target: 28%36%
28%
$8,000
$4K$16K
$200,000
$150,000$250,000
Annual EBITDA
$242,000
18.6% margin
Cash-on-Cash
121%
Year-1 return on investment
Break-Even
9.9 mo
Months to recoup investment
Weekly Revenue
$25,000
Per location
3-Year Projection
Same-store sales growth: +8% Y2, +5% Y3
Annual Cost Breakdown
Food (COGS)$364,000
Labor$364,000
Rent$96,000
Other operating$156,000
Marketing fee (1%)$13,000
Royalty (5%)$65,000
Total costs$1,058,000
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.