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.

Average price / cup30,000 VND

Cups sold per day180 cups

Drag to see how many you need to sell

Monthly rent10,000,000 VND

Initial investment380,000,000 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 / month43,460,000 VNDequals 27% of revenue

Payback time8.7 months

Revenue / month162,000,000 VND

COGS (38%)-61.6M

Staff wages-25.9M

Rent-10M

Other costs (8%)-13M

Royalty (5%)-8.1M

You only need to sell 42 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 8.7 months - faster than the system reference. Double-check your numbers, then hold on to this site.

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.