Anytime Fitness Financial Model
11-33 Montauk Highway, Blue Point, NY • 4,686 SF • King Kullen Shopping Center
Total Investment
$374,208
Net of TI allowance
3-Year Net Profit
$599,000
Cumulative NOI
Payback Period
14 months
~1.2 years
3-Year ROI
160%
Return on investment
⚙️ Adjust Assumptions
📊 Revenue vs Expenses by Year
📈 Cumulative Cash Flow
🥧 Year 1 Expense Mix
💰 Initial Investment Breakdown
Buildout Cost ($55/SF × 4,686 SF)
$257,730
Less: TI Allowance ($27/SF)
($126,522)
Net Buildout Cost
$131,208
Equipment Package
$150,000
Franchise Fee
$42,500
Working Capital Reserve
$50,000
Total Initial Investment
$373,708
📋 3-Year Profit & Loss Summary
| Category | Year 1 | Year 2 | Year 3 |
|---|