ROI Calculators

Model unit economics for SCB franchise deployments and zone lease investments. Adjust inputs to explore different scenarios.

⚠ All values are illustrative for demo purposes. Not financial advice.

Input Parameters

Adjust sliders to model your deployment scenario

Number of SCBs: 10

Avg Daily Bookings per SCB: 15

Avg Ticket Size: $150

Commission %: 12%

License Revenue per SCB/mo: $500

Municipal Service Revenue/mo: $300

Hardware + Install Cost per SCB: $15000

Monthly Opex per SCB: $800

Financial Outputs

Per-unit and total economics

Monthly Revenue per SCB

$8,900

Monthly EBITDA per SCB

$8,100

Payback Period

1.9 months

Year-1 Cash Flow (Total Fleet)

$972,000

Simple IRR (Illustrative)

648.0%

These calculations assume steady-state operations and do not account for seasonality, ramp periods, or external market factors. Actual results will vary.