All-in-one Dashboard
Core inputs and core outputs
Shipping Estimate
USA
- USA
- CAN
- USA
- CAN
Ships within 48 hours · Estimated delivery Jul 9 - Jul 14
Promo Codes Available:
For Your Every Summer RSVP, with Code: SUMMER15
Description
Elements Massage Franchise Financial Model 2026What Does the Elements Massage Franchise Financial Model Contain? This franchise unit financial template provides a complete roadmap for estimating ROI for a new massage studio franchise through detailed profit and loss statement for massage therapy franchise and capital expenditure planning. [dynamic_pic1] All in one Dashboard Core inputs and core outputs [dynamic_pic2] Low Base High Three scenario analysis [dynamic_pic3] Professional Charts
What Does the Elements Massage Franchise Financial Model Contain?
This franchise unit financial template provides a complete roadmap for estimating ROI for a new massage studio franchise through detailed profit and loss statement for massage therapy franchise and capital expenditure planning.
Low/Base/High
Three scenario analysis
Professional Charts
Presentation ready
ROE Components
DuPont analysis
Revenue Inputs
Researched revenue assumptions
Bank-Ready Reports
Lender-friendly financial outputs
Revenue Breakdown
Revenue stream detailed view
KPI Dashboard
Performance metrics benchmark
Six Questions Your Elements Massage Franchise Financial Model Must Answer
We built this massage studio financial projections model using our own research into the wellness sector and specific unit performance. Key assumptions like the $350,000 year-one membership revenue and $555,000 total startup cost are pre-populated but remain fully editable to fit your local market. This tool gives you a professional-grade look at the unit economics without needing a degree in accounting.
When will the unit reach profitability?
Based on our research, this franchise unit becomes profitable very quickly, hitting its breakeven date in March 2026. This is only three months after launch, driven by a strong year-one EBITDA of $295,000. The model accounts for all costs including the 6% royalty and 2% marketing fund to ensure the net profit figure is realistic for an owner-operator.
Improve Unit Profitability
- Upsell high-margin retail products
- Secure corporate wellness contracts
- Optimize therapist utilization rates
[dynamic_pic9]
What is the total capital requirement?
To launch this unit in the US, you will need a total initial investment of $555,000. This capital is allocated across several major categories, including the $40,000 franchise fee and $280,000 for leasehold improvements. You also need to account for $90,000 in massage tables and equipment to meet brand standards before opening your doors.
Major Capital Uses
- $280,000 Leasehold Improvements
- $90,000 Massage Tables and Equipment
- $40,000 Initial Franchise Fee
[dynamic_pic10]
What is the expected return on investment?
Investors can expect an Internal Rate of Return (IRR) of 4.18% and a Return on Equity (ROE) of 1.42. While the years to payback is 4, the unit shows strong growth potential as revenue climbs from $815,000 in year one to over $1.4 million by year five. This steady increase in average unit volume makes it an attractive model for multi-unit growth.
Key Investor Metrics
- 4.18% Internal Rate of Return
- 4-Year Payback Period
- $528,000 Year-5 EBITDA
[dynamic_pic11]
What is the monthly break-even point?
The unit reaches break-even in month 3, but staying there depends on maintaining your monthly membership revenue model for massage studios. The primary driver for break-even is labor management, specifically your $48,000 therapist salaries and $70,000 manager salary. If your volume drops, you must adjust your therapist FTE (full-time equivalent) count immediately to protect your margin.
Levers for Faster Break-Even
- Pre-sell memberships before opening
- Strictly control variable supply costs
- Maximize front-desk sales productivity
[dynamic_pic12]
What is the cash runway and lowest point?
The lowest cash point for this unit is $724,000 in April 2026. You need to ensure your financial forecasting for wellness franchise owners includes enough working capital to cover the $8,000 monthly rent and $15,000+ in initial monthly payroll while the membership base builds. Still, the quick move to positive cash flow by month three reduces the long-term risk of a cash crunch.
Protecting Unit Cash Flow
- Negotiate rent abatement for build-out
- Delay non-essential furniture purchases
- Monitor weekly therapist hours closely
[dynamic_pic13]
How do different scenarios change the outcome?
The model compares Low, Medium, and High scenarios to show how a 10% shift in revenue impacts your 4-year payback. In the High scenario, where you maximize local marketing and retention, year-one EBITDA can exceed $295,000, significantly improving your ROE. A Low scenario usually stems from weak therapist-client matching, which hurts the recurring revenue business model.
Improving High-Case Odds
- Aggressive local influencer marketing
- High therapist retention strategies
- Consistent membership upsell training
[dynamic_pic14]
Elements Massage Franchise Financial Model Template Features & Benefits
FlexibleExcel Framework
This massage franchise financial model is built in Excel so you can tweak every variable to match your specific territory. We have pre-filled the formulas, but you can change the membership fees, therapist pay, or rent to see how it impacts your bottom line. It defintely helps to see how a small increase in average session price flows down to your store-level margin before you sign a lease.
- Editable assumptions and formulas
- Revenue and pricing drivers
- Staffing and payroll inputs
- Operating expense categories
Long-TermPerformance Outlook
Planning for a single studio requires looking past the grand opening to understand the recurring revenue business model. This template maps out five years of revenue, starting at $815,000 in year one and scaling to over $1.4 million as your membership base matures. We track the cash flow and balance sheet to ensure you stay liquid during the critical growth phase.
- 5-year revenue forecasts
- Profit and cash flow projections
- Balance sheet view
- Long-term profitability analysis
FranchisorCost Tracking
Royalties and brand funds are a fixed reality of the franchise system that must be managed carefully. This model uses a massage franchise royalty fee calculator to apply the 6% royalty and 2% marketing fee against your projected revenue streams. Understanding these obligations early helps you see why maintaining high throughput and a strong average ticket is vital for your unit economics.
- Initial franchise fee inputs
- Royalty expense calculations
- Marketing fund contributions
- Ongoing franchise cost tracking
LaunchCapital Planning
You need to know exactly how much cash to raise before you start the build-out process. We have detailed the $555,000 in initial capital needs, ranging from the $40,000 franchise fee to the $280,000 for leasehold improvements. The model then identifies the exact sales volume needed to cover your $8,000 monthly rent and other franchise operating expenses.
- Total startup investment
- Fixed and variable cost analysis
- Break-even sales estimates
- Margin and contribution view
RealityCheck Benchmarks
Don't guess on your labor or supply costs when creating a business plan for a wellness startup. We include wellness franchise investment benchmarks so you can compare your 3.2% supply cost against typical industry ranges. If your therapist wages or front desk costs are way off the standard, the model flags it so you can adjust your staffing plan before over-hiring.
- 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:
- 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
4.5 ★★★★★
Based on 890 reviews
Sort
Product Reviews
★★★★★ 5
Stylish
Color: 01-silver
Good sturdy stand for paper towels. Has small suction cups on bottom for stability. Good finish and good fit under the counter. Heavy base and not flimsy feeling. Brushed aluminum matched other appliances well.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on January 6, 2026
★★★★★ 5
Goodbye for the value
Color: 02-black
Great value looks wonderful very adorable
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on May 31, 2026
★★★★★ 5
David Rohl: A "Maverick" in Search of History
Format: Paperback
Recently I wrote a review of Peter Enns' book "The Evolution of Adam" in which I made a brief reference to David Rohl's "From Eden to Exile: The 5000 Year History of the People of the Bible." Several friends who read the review emailed me, curious about Rohl's book and encouraging me to follow up on Enns' book with a somewhat detailed review of From Eden to Exile. Hence...this review.
From Eden to Exile is Rohl's own "follow-up" to his previous book "Pharaohs and Kings: A Biblical Quest." It's important here that I inform the reader of the following: (1) Pharaohs and Kings (in my view) is a far more compelling book than From Eden to Exile; and (2) I would strongly recommend that readers unfamiliar with Rohl read Pharaohs and Kings, prior to reading From Eden to Exile. With these thoughts in mind (and before commenting on Eden to Exile), I believe it will prove worthwhile to focus briefly on Rohl's Pharaohs and Kings prior to moving on to his second book - the two being closely related in terms of subject matter.
First, it needs to be stated here at the outset that Rohl (unfortunately) has not received much in the way of either praise and/or encouragment from his fellow Egyptologists, most of whom see him as a sort of "reckless intruder" into the discipline, presenting arguments for a revised chronology (what Rohl refers to as "the New Chronology") that his critics appear to regard as little more than fanciful speculation. This is most unfortunate. Rohl's views are fully deserving of critical assessment; however, the casual (sometimes contemptuous) manner with which his views have been almost entirely dismissed hardly constitutes the "finest hour" in the discipline of ancient Egyptian studies - and this would include the oftentimes quite dismissive attitude of Kenneth A. Kitchen, an Egyptologist and conservative Christian who has written his own book on the subject:"On the Reliability of the Old Testament," Eerdmans, 2003.
I clearly am no scholar on the history of ancient Egypt. On the other hand, I have been reading on the subject extensively now for more than 40 years - and this out of sheer love for the subject as opposed to academic profession. And one thing I have learned throughout this reading process is that ancient Egyptian chronology is - for a certainty - in some degree of chaos. (It's not all that difficult to locate comments to this effect from Egyptologists themselves). The standard reference guide for the chronology of ancient Egypt is based foundationally on a chronological history of the ancient pharaohs that dates all the way back to the writings of an Egyptian priest named Manetho, whose written account dates to the third century BC - not exactly what we normally consider "the latest available evidence." Furthermore, Manetho's account itself has not survived; what we do know of it is to be found in the writings of Josephus (first century AD), and the early church fathers Julius Africanus (third century AD) and Eusebius (fourth century AD). Indeed, Egyptian scholar (and conservative Christian) James K. Hoffmeier acknowledges as much in his recent book "Ancient Israel in Sinai" (Oxford, 2005) when he writes regarding Manetho's account: "It is widely acknowledged that names are garbled and that some of the dynasties are not sequential but contemporaneous, and that there are clearly legendary stories preserved... Nevertheless," he continues, "Manetho is taken seriously in historical studies."
Indeed he is! Egyptologists have precious little more to go on from the ancient world other than Manetho's account. And yet it is somewhat astonishing to discover the extent to which Manetho's account has been (for the most part) dogmatized into a rigid system that appears to be unyielding. And it is against this rigid wall of Egyptological dogmatism that Rohl must butt his head. (Little wonder that he is not fondly regarded within the discipline). That being said, I would strongly caution all readers (and especially readers of the Old Testament, where a good deal of its chronology is tied directly to Manetho's modernized system) to regard this correlation - between OT chronology and Egyptian chronology - with some degree of appropriate caution. In fact, the very controversy over the date of the Exodus (13th century or 15th century) is related directly to the unbridled confusion surrounding ancient Egyptian chronology.
As regards From Eden to Exile I would state the following: (1) Rohl's treatment of early Genesis (Adam to Abraham) is highly speculative and he appears to be connecting dots that were never intended to be contiguous; (2) his book takes on greater promise when he reaches the area of his own particular expertise: Joseph in Egypt. Rohl places Joseph firmly within the 12th dynasty, during the reign of pharaohs Senuseret III and Amenemhat III - and his arguments here (despite the standard protest from his fellow scholars) are highly compelling and fully deserving of something other than "we standard Egyptologists always know best!" (Quite frankly, I've reached the point where I believe a more positive - and more accurate! - understanding of ancient Egyptian chronology will have to await the work of younger scholars (and Rohl has plenty of them!) who are more willing to think outside the box by considering other possibilities. As so often happens, we must simply wait for the 'old guard' to retire so that younger scholars - with fresh ideas and a willingness to engage new evidence - can take their place.) And, finally (3); although much of From Eden to Exile is written in a style reminiscent of historical novels, this should not (in and of itself) cause the reader to think that all we have here is manufactured storyline. On the contrary (certainly beginning with Joseph), Rohl weaves his factual history into the unfolding story in such a way as to make the history not only real but filled with life and event. Furthermore, Rohl fully acknowledges in his Introduction that he will be telling a narrative story as he seeks to "fill in the gaps" where hard evidence from ancient historical sources is plain and simply unavailable. And because Rohl distances himself from any particular religious affiliation it means that both evangelicals and fundamentalists should be able to read his account to great profit, without becoming unduly disturbed by some of his conclusions (e.g., the first five chapters). Indeed, his astonishing defense of the historical integrity of the biblical account displays enormous objectivity, far surpassing (in many ways) various books on the subject that have been produced by Christian publishers throughout the past 25 years.
I would like to conclude my comments here by strongly urging all evangelical OT scholars to thoroughly familiarize themselves with Rohl's writings - Pharaohs and Kings in particular. Despite his critics this book is entirely deserving of serious reflection. His defense of a 15th century date for the Exodus is (in my view...and the view of many others) highly compelling and by no means easy to dismiss. (I fully understand that most evangelical scholars opt for the later date of 1250 BC during the reign of Rameses II). One continues to wonder, however, why the reference to Rameses in Genesis 47:11 is so easily regarded as an anachronism while Exodus 1:11 somehow places one firmly within the reign of Rameses II. Or why the clear reference to 480 years in 1 Kings 6:1 is so easily dismissed as most likely merely symbolic as opposed to actual - this despite the additional support for a literal understanding of these years that one gets from Joshua 11:26. But then we already know why: standard Egyptian chronology places Rameses II in the mid-thirteenth century BC, all of which "harmonizes" so well with Exodus 1:11. Thus, ipso facto, the Exodus occurred @ 1250 BC. I find myself far more persuaded by Rohl's account of the Hyksos invasion of Egypt (very likely the Asiatic Amalakites of Exodus 17) following upon the Exodus, when Egypt was almost disemboweled and severely weakened by a God named Yahweh, then any other account of the Hyksos invasion I have ever read from any standard Egyptian historian. (By the way: a quick perusal of ten books in my own library on ancient Egypt displays an enormous amount of diversity and subjective opinion, a rather clear indication that (voices to the contrary) there is precious little overall harmony and understanding amongst the scholars themselves when dealing with numerous aspects of ancient Egypt and its pharaohs.)
Perhaps all of Rohl's conclusions are entirely bogus. Nonetheless, the massive amount of information he offers the reader for serious consideration needs to be offset by responsible Egyptian historians who can demonstrate (clearly and persuasively) the error of his ways, and do so with strong and powerful evidence that will illustrate the point. (Ad hominen arguments are worthless as a retort.) I have yet to see such a detailed book (with good, solid evidence as opposed to preferred dogmatism) written in response to the growing body of historical evidence that Rohl and his staff of young investigators are busy compiling. This fact alone only raises more unsettling questions regarding the overall integrity of an Egyptian chronology that rests almost entirely and uncritically on a now lost document that dates back to several centuries before Christ.
Rohl, via his own admission, is clearly outside the Christian faith...or any other faith. However, in terms of defending the historical integrity of scripture, he may well be the best friend any believer ever had. All the more, therefore, is the pity that OT scholars either have chosen to ignore him entirely...or (the more likely alternative) have never even heard of him.
Hopefully...this will change in the very near future.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on January 21, 2012
★★★★★ 5
the garden was a real place, legends do have seeds of truth
Format: Paperback, Format: Paperback
very well researched and the use of multiple sources/ events used to lock in events and CHRONOLOGIES is done with a sense of going where the evidence leads, instead of trying to CREATE a narrative. it is amazing how the people and place names shift thru the various empires and then later, the legends. very interesting that the exodus event vanquishes egypt, the the hyksos/ indo europeans take over and loot upper egypt. I totally agree with shishak mistake and new chronology. I find it fascinating king Akhenaten and tut were contemporary with king david and soloman. very interesting read about etruscians/ rome and carthage being remnants of troy. I love history this was a very interesting read. but be prepared for a menagerie of languages and names.....
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on November 7, 2020
★★★★★ 4
Time will tell.
Format: Paperback
The New Chronology, the unorthodox historical time frame upon which this book is based, may be regarded by Professor Kitchen and other expert scholars in this field as 'one hundred per cent rubbish' but that does not prevent this book from being a very interesting and enjoyable read. As to the correctness or otherwise of the theory advanced, only time will tell.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on April 10, 2013