All-in-one Dashboard
Core inputs and core outputs
Pay in installments of $19.75 with
,
and
Shipping Estimate
USA
- USA
- CAN
- USA
- CAN
Ships within 48 hours · Estimated delivery Jul 17 - Jul 22
Promo Codes Available:
For Your Every Summer RSVP, with Code: SUMMER15
Description
NextHome Franchise Financial Model 2026What Does the NextHome Franchise Financial Model Contain? This real estate office business model financial template provides a complete framework for projecting commissions, agent dues, and office overhead over a five year period. [dynamic_pic1] All in one Dashboard Core inputs and core outputs [dynamic_pic2] Low Base High Three scenario analysis [dynamic_pic3] Professional Charts Presentation ready [dynamic_pic4] ROE Components DuPont analysis
What Does the NextHome Franchise Financial Model Contain?
This real estate office business model financial template provides a complete framework for projecting commissions, agent dues, and office overhead over a five-year period.
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 NextHome Franchise Financial Model Must Answer
We built this real estate franchise financial model using our own research into boutique brokerage economics. Key assumptions, including the $350,000 in Year 1 commission splits and the $10,000 franchise fee, are pre-populated with researched data and remain fully editable. This tool helps you map out a 17.24% IRR and see how $750,000 in Year 1 revenue translates into store-level cash flow.
What is the profitability trajectory?
The unit hits profitability almost immediately, with the break-even date occurring in January 2026. With Year 1 EBITDA at $268,000 scaling to $1.5 million by Year 5, this franchise P&L statement reflects a high-margin service business. Here's the quick math: your $100,000 in annual agent dues provides a stable base that defintely helps cover the $11,900 in monthly fixed costs.
Improve Unit Margins
- Recruit 5 high-cap agents
- Increase referral fee volume
- Reduce office supply waste
[dynamic_pic9]
How much capital is required and how is it allocated?
You will need approximately $180,000 to launch, which covers everything from the $10,000 franchise fee to $80,000 in leasehold improvements. This startup budget template for independent real estate brokerage also includes $20,000 for tech setup and $15,000 for AV equipment. Still, you should keep an eye on the $1,161,000 minimum cash balance to ensure you have a sufficient buffer during the first six months.
Top Capital Uses
- Leasehold Improvements: $80,000
- Furniture and Fixtures: $25,000
- AV and Tech Setup: $35,000
[dynamic_pic10]
What is the return on investment?
Investors can expect an Internal Rate of Return (IRR) of 17.24% and a Return on Equity (ROE) of 4.45. While the model shows the payback period extending beyond the five-year mark, the steady climb to $2.25 million in annual revenue builds significant enterprise value. Evaluating commission structures for real estate agents is the key to maintaining this franchise fee ROI over the long haul.
Key Investor Metrics
- Internal Rate of Return: 17.24%
- Return on Equity: 4.45
- Year 5 EBITDA: $1,504,000
[dynamic_pic11]
What is the break-even point?
You reach the monthly break-even point in just one month, specifically January 2026. The primary driver is the $350,000 in Year 1 commission splits, which quickly offsets the $7,500 monthly rent and $20,000 in monthly payroll. Determining break-even point for real estate franchise success depends on how fast you can recruit agents to generate those initial dues.
Speed Up Break-Even
- Sign agents before opening
- Negotiate tiered rent starts
- Bundle tech suite fees
[dynamic_pic12]
What is the cash runway and lowest cash point?
The lowest cash point is $1,161,000 in June 2026, which means you have a massive runway and no immediate cash crunch. This real estate franchise operating budget assumes you are well-capitalized from the start, but you should still manage your $50,000 marketing coordinator salary carefully. Anyway, the $50,000 in Year 1 referral fees provides an extra cushion if agent recruitment lags.
Protect Your Cash
- Stagger admin assistant hiring
- Use local event volunteers
- Phase furniture purchases
[dynamic_pic13]
How do Low, Medium, and High scenarios change the outcome?
The High scenario sees revenue hitting $2.25 million by Year 5, which dramatically improves your store-level margin. These franchise financial projections for new real estate owners show that even in a Low case, the flat-fee dues of $100,000 provide a safety net. Plus, toggling these scenarios helps you see how a 2.5% MLS fee impact changes as your transaction volume grows.
Hit the High Case
- Maximize high-visibility site
- Automate transaction processing
- Host monthly community events
Finance: update unit break-even and payback model by Friday
[dynamic_pic14]
NextHome Franchise Financial Model Template Features & Benefits
Fully Customizable Real Estate Franchise Financial Model
This real estate franchise financial model is fully customizable in Excel, giving you total control over every line item. You can adjust pre-filled formulas and editable assumptions to fit your specific territory, whether you are launching a boutique office in a high-growth tech hub or a larger regional brokerage. This financial model template for boutique real estate office makes it easy to swap out local market data and see the impact on your bottom line instantly.
- Editable assumptions and formulas
- Revenue and pricing drivers
- Staffing and payroll inputs
- Operating expense categories
Comprehensive 5-Year Financial Projections
Plan for long-term growth with a detailed five-year view of your revenue, costs, and cash flow. The model tracks your progress as revenue scales from $750,000 in Year 1 to $2.25 million by Year 5, helping you visualize the path to maturity. This business cash flow forecast is essential for multi-unit operators or single-store owners building a real estate brokerage business plan that stands up to bank or investor scrutiny.
- 5-year revenue forecasts
- Profit and cash flow projections
- Balance sheet view
- Long-term profitability analysis
Franchise Fee and Royalty Management
Managing franchise-specific obligations is simple with dedicated inputs for the $10,000 initial fee and ongoing 6% royalty payments. The model clearly shows how these costs, along with the commission split structure, impact your monthly margins. By tracking every dollar going to the brand fund, you can accurately assess the real economics of the unit and ensure your local overhead doesn't eat your profit.
- Initial franchise fee inputs
- Royalty expense calculations
- Marketing fund contributions
- Ongoing franchise cost tracking
Startup Costs and Break-Even Analysis
Estimate your total initial investment and identify the exact sales volume needed to cover your fixed costs. The model breaks down the $180,000 in startup capital, including leasehold improvements and tech setup, so you know exactly how to calculate startup costs for a real estate franchise. Understanding your margin and contribution view helps you determine the break-even point for real estate franchise operations before you sign a lease.
- Total startup investment
- Fixed and variable cost analysis
- Break-even sales estimates
- Margin and contribution view
Built-In Industry Benchmarks
This model includes built-in industry benchmarks to help you sanity-check your real estate office overhead and labor costs. With rent set at $7,500 per month and a $70,000 office manager salary, you can compare your projections against typical performance ranges. Estimating operating expenses for a real estate franchise becomes much more accurate when you have a baseline for gross margins and revenue drivers already in place.
- 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
4.7 ★★★★★
Based on 29 reviews
Sort
Product Reviews
★★★★★ 5
Required Reading for Egyptologists
Format: Paperback
To say the very least, this book is an enlightening read. The author attempts to design a new chronology of Egypt based on a number of archaeological observations he made which pointed to certain anomolies in the standard chronology of the Third Intermediate Period of Egyptian history. The TIP is one of those points in history where information is scanty and there is much room for error in interpreting existing archaeological evidence. Rohl posits that the 21st and 22nd pharaonic dynasties were at least partly contemprary in a period of balkanization of Egypt, contrary to the conventional chronology's view that they were successive. He therefore shifts the entire preceding dynastic histories downward from 200 to 300 years. That is, what we previously though to occur at 1250 BC actually happened at 1000 BC according to Rohl. In so doing Rohl has done much to synchronize Egyptian chronology with the chronology of the bible.
Rohl claims that the Amarna letters were not to be compared to Joshua's conquest of Canaan, a period where they clearly do not fit, but rather tell the tale of Saul's and David's claiming of Israel from Phillistine Egyptian vassals. He synchonizes Ramesses II's conquests of Asia Minor with the biblical invasion of Shishak. Also, he identifies the Egyptian 'Hyksos' with the Amalekites of the book of Exodus. There are many other enlightening points of connection with the bible that Rohl makes, but my point here is not to explain them all.
The true value of this book for any egyptologist, student of biblical history, or any student of the ancient world at all, is this book's popular presentation of the field of archaeology and ancient history. So rare are books that actually connect a lay reader with the methodologies and evidence upon which researchers base their works. In order to show a need for a revision of Egyptian chronology, Rohl shows how the entirety of Egyptian chronology depends on all but of a handful of archaeological finds, many of them of dubious reliability. Even if Rohl's opponents find more pieces of evidence supporting the standard chronology, the number will still be very small and they will quite likely be as subject to interpretation, as are the ones that Rohl has pointed out. Rohl goes to great lengths to show the history of the observations that scholarship has made, thereby showing us where they may have gone wrong. (As a popular book, I must confess that parts of Rohl's historical narratives depict events in which one expects to find Indiana Jones) Next, when building his own chronology, Rohl puts us close to the texts and archaeological evidence upon which he bases his theories. Rohl's conclusions are in many cases impressive, but in some cases I had to shake my head and come to the conclusion that he was grasping at straws. For instance, I believe that his work in astronomical retrocalulations to find the dates of eclipses recorded in ancient texts is pretty shaky. I even doubt that the text that he is talking about is even mentioning an eclipse. This information has proved to be incredibly valuable to me, however, as I now know that astronomy based chronology, something I though would give absolute and undisputable dates, is as foggy an area of research as any.
I do not know if I will eventually embrace Rohl's ideas or not, or if partially. I do know that reading this book has shown me the types of reasoning and observations that old world historians make, and can now make an informed decision about how firm our grip on dating events of the past is. My conclusion: if somebody tells you some biblical event did not happen because the dates don't line up with scientific knowledge, don't be disheartened. We have a LONG way to go before we can truly be confident about such statements, if indeed we will ever arrive at that sort of knowledge. This uncertainty that I have gained from Rohl's book is corroberated by the "Oxford History of Ancient Egypt" which provides wonderful information on Egyptian chronology.
Everyone who wants to study ancient history, whether it be Egyptian, biblical, Middle Eastern, or even Chinese for that matter, should read this book, so the next time they read somewhere that 'such and such happened at 3200 BC', they will know to take that statement with a grain of salt. Whether Rohl is right or not, I am forever indebted to him for showing me how chronologists operate.
Lastly, I would like to say, after all this talk about archaeology and methodology of Egyptologists, that this book is very readable and comprehensible to the lay reader. Though a smattering of knowledge of biblical and/or Egyptian history will make the book more interesting to the reader, no such knowledge is required in order to understand the book or find value in it. It is truly a popular book intended for the average interested person. I recommend it to all.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on February 10, 2001
★★★★★ 5
Exciting reinterpretation of ancient history.
Format: Paperback
In "Pharoahs And Kings", author David Rohl offers the reader a stunning new interpretation of the events of the ancient world in Egypt and the Levant. In doing so, he ties in Biblical events to their proper place in history. This is a stunning reordering of events and personalities and brings both Egyptian and Biblical history to a much closer synchronization.
The book begins in Egypt where Rohl lays out his evidence for condensing the chronology of Egypt. Though we use AD/BC as a method of numbering our years, the ancients did not do so and used regnal dates ("In the third year of Pharoah So-And-So's reign, something happened."). By counting all Pharoahs and their reign lengths, historians felt they had a handle on when, according to our dating system, things happened. When they did so, they discovered the events portrayed in the Bible didn't match. When they date Solomon's reign in Israel to the Iron Age, for example, they find economic development to be poor - a far cry from the Biblical accounts of Solomon's reign as a flowering of culture and rich in trade. Likewise, Jericho's walls did not fall in the time period most historians would place the Exodus and entrance into the Levant of the Hebrews. Therefore, the Biblical accounts are simply myth, nothing more.
David Rohl is a historian, not a religious believer and his point of view is as a historian. His focus is to find a more accurate timeline for the events in the ancient Middle East. He begins in Egypt because that is his area of expertise and he gives convincing arguements for re-ordering the events of Egypt. The clincher, for me, was the tombs of Tanis (among other inconsistencies in the conventional dating such as the number of Apis Bulls) in which the tomb of Psusennes I cuts into the tomb of King Oskoron II and was obviously built after the tomb of Oskoron II. The problem? Oskoron II was from the 22nd dynasty while Psusennes was from the 21st! It is quite obviously reversed! Rohl's conclusion is that two dynasties were contemporary and that about 140 years needs to be removed from the timeline of Egypt.
When this is done, events in the Levant match the events in the Old Testament very closely. In the New Chronology, Jericho falls just when the Hebrews are entering Canaan according to the Bible. Solomon's Israel is now placed in the Late Bronze Age where there is evidence of prosperous cities and flourishing trade. There is evidence of mentions of both Saul and David in the Amarna Letters.
This was a page turner and Rohl's work, although controversial, is backed up by fact and evidence. There is less evidence for some of his conclusions than others (in my mind), but it is well researched and never strays from a scholarly interpretation of the evidence written and on the ground.
I actually enjoyed this book! David Rohl writes in a very engaging fashion, often using humor. His writing skill keeps subjects that may seem dull very frsh and exciting. He often uses humor and engages the reader, challenges the reader and forces the reader to think. This is not the usual dry tome on archeology that puts you to sleep! He assists the reader with many and high quality photos and drawings of the evidence and includes "side bars" with definitions and explanations in the margins to help the layman navigate the technical aspects of history and archeology without getting bogged down and overwhelmed.
This is a fine book and more than deserving of five stars. It's a very eye-opening and interesting read that doesn't seem like a college textbook. Instead, he challenges the reader while entertaining at the same time. I recommend this book with five stars!
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on September 29, 2012
★★★★★ 5
Great book. Not an easy read but worth going ...
Format: Hardcover
Wish I had known about this book when it was published! Great book. Not an easy read but worth going thru more than once with great info. I have long held the belief of the early exodus date due to the Great Pyramid dating. Have read in many books about the confusion of the Egyptian chronology but this is the first one I've seen that really opens it up for examination.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on February 13, 2016
★★★★★ 4
A Lost Book doesn't Make Up for Lost Time
Format: Paperback
I bought the hard back copy of this book years ago & what an interesting read with great time lines & beautiful color photos. Someone borrowed the book & I forgot who I loaned it to. After years of trying to remember where it went, I at last bought it again as a paper back through Amazon.com. It's a used book with no marks & only a slight indentation on a few pages on the side. Now that I am looking into it & remembering it once again, I am over loaded with too many historical theories. Maybe it's my fault for being a book reader rather than an Egyptologist.
I am going to write down some simple time frame theories & you will see what this book is about:
General View: The Hebrews came into Egypt through reuniting Joseph & his brothers. They experienced the Amarna period of primitive Monotheism. Akhenaton was over thrown & polytheism was reinstated as the Hebrews were enslaved. Moses came during Rameses II & the Exodus was during the last years of Rameses II or the Pharaoh Marneptah.
Amarna period of Akhenaton 1352-1337/1334 BC
Rameses II 1279-1213 BC
Exodus last years of Rameses II or Marneptah.
Problems: Biblical History is off by 180 years if counted back from the creation of Solomon's temple. Rameses II was a great conquer, & both he & his son Marneptah never wrote of 10 plagues or an Exodus. Both died as old men & their mummys are still with us.
David Rohl's Theory: revised Egyptian history by shortening the 3rd Intermediate Period by almost 300 years.
Tutimaios known as Dudimose is the Pharaoh of the Exodus
Exodus 1447 BC
Amarna period of Akhenaton = time of King David approx. 1000 BC. Proof: letters written between an Egyptian Pharaoh & King of Israel during that period.
Rameses II = Shishak of 921 BC sack of Jerusalem. Proof: Rameses II used a monogram that comes close to Shishak.
Problems: goes against establish Egyptian time frames or "If the Bible doesn't fit the Egyptian time frames then make the Egyptian time frames fit the Bible". Akhenaton is no longer the 1st political monotheist & seems out of place not influencing Moses & writing letters to King David.
From Another Book I Read - "Akhenaton & Moses" by Ahmed Osman
Ahmed Osman's Theory: Akhenaton is the same person as Moses
Amarna period of Akhenaton 1352-1337/1334 BC
Exodus after the overthrow of Akhenaton by Rameses I
Problems: Moses doesn't die overlooking the Promise land of Canaan as stated in Deuteronomy 34 but dies without a known grave as did Akhenaton. Moses monotheism doesn't deal with a solar disc as a symbol of the one God or a replacement of a lesser Egyptian God, but is from an inherited convent.
Other Dates of the Exodus:
Josephus 1552 BC
Sedar Olam Rabbah 1440 BC
Book of Jubilees 2410 BC
Early Church Fathers 1570 to 1320 BC
I need to research Immanuel Velikovsky ideas on this subject matter. I just bought the book & will review it.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on January 23, 2013
★★★★★ 5
Correcting the Biblical Chronology
Format: Hardcover
When I first begin my study of the Bible, I had purchased another book on archaeology and the first thing I realized is that nothing fit. The time of Solomon was impoverishment in Israel. When you read the Bible Solomon was the richest king ever. David Rohl's book Pharaohs and Kings changed all that. He persuasively shows where the chronology is wrong and when corrected things fall into place. What is commonly called the old testament comes to life. It is the greatest book on Biblical Archaeology ever written. Thank you David !!!
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on March 10, 2019