Vending Machines (Food)

VendingUnited States
United States — Key Indicators
Corporate Tax
21.0%
Electricity
$0.12/kWh
Commercial Rent
$25/m²/mo
Avg. Wage
$3,500/mo
VAT
7%
Payroll Tax
7.6%
Cost Index
1.00x

Model Parameters

CAPEX (K€)30 K€
Machines10 pcs
Sales / Day / Machine30 sales
Avg. Ticket (€)3 €
OPEX (K€/yr)15 K€
Payback Period
0.1years
Profit / Year
$248K
Revenue / Year
$329K
CAPEX
$30K
ROI
825.5%
Net Margin
75.4%
Monthly Profit
$21K
Tax Rate
21.0%
CAPEX Multiplier
1.00x
OPEX Multiplier
1.00x
Revenue Factor
1.00x

Cumulative Cash Flow ($)

Adjusted for United States — tax 21%, cost index 1x

Y0Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10$-850K$0$850K$1.70M$2.55M

Revenue & Profit Growth ($)

Projected trajectory for United States market conditions

Y0Y1Y2Y3Y4Y5$-700K$0$700K$1.40M$2.10M