← Investor tools
ROI calculator

When do you break even?

Pick a model, drag a few numbers - instantly see monthly profit, payback time and how many cups a day you need to sell.

Reference from 170+ stores: revenue 120-250M/month · payback 9-12 months.

30,000 VND
180 cups
Drag to see how many you need to sell
20,000,000 VND
340,000,000 VND

All costs already factored in: COGS 35-38% · staff 14-18% of revenue (floor 8.4M) · other costs (electricity, water, internet…) 8% · Royalty Fee 5%.

Profit / month33,460,000 VNDequals 21% of revenue
Payback time10.2 months
Revenue / month162,000,000 VND
COGS (38%)-61.6M
Staff wages-25.9M
Rent-20M
Other costs (8%)-13M
Royalty (5%)-8.1M
You only need to sell 68 cups/day to break even. Your target is 180 cups/day.

Quick read on your numbers

Your target revenue sits within the system's reference range of 120-250M/month - a realistic, well-grounded goal.

Payback of 10.2 months - in line with the system reference of 9-12 months.

Figures are based on operating Phúc Tea stores in the Vietnam market; each case differs - contact us for specifics. For markets outside Vietnam, please contact us for locally relevant numbers.

Want a detailed P&L for your site?

Leave your details and the franchise team will send you a full breakdown based on your exact numbers, plus cost-optimization advice. Free, no commitment.

WhatsAppCall