Sample output. Generated for a fictional 85 m², 32-seat specialty coffee shop in Kadıköy Moda. All figures are illustrative; register to run your own.
Feasibility reportSample

Moda Kahve Evi

Specialty coffee · Kadıköy Moda, İstanbul · 85 m² · 32 seats · Opening 2027-03

82/ 100
Verdict · Strong feasibility

Moda Kahve Evi: strong feasibility (82/100). The investment comes back in 27 months; rent is 10% of sales, ingredients + payroll 51%; covering costs takes 146 customers a day against 216 planned (33% margin).

Narrative bound to the numbers
Total investment
₺10.6m
27 mo
Year-2 margin
23.6%
/
10.0%
01

Executive summary

Overall assessment
Strong
Normal
Weak

General comment

Reading the first year, the 10-year average operating result and the investment return indicators together, the plan is self-financing on a 23.6% margin and a 2.3-year .

LineYEAR 110-YEAR AVERAGE · Executive comment
₺20.9m177 customers a day · ₺361 realised avg. ticket (incl. VAT) · revenue is net of VAT₺53.0m / year10-year averageAt 216 customers a day and a ₺435 average ticket (in year-2 prices), year 2 net revenue is ₺30.7m. Against the location, 85 m², 32 seats and 63% expected , the revenue assumption looks realistic (monthly sales per m² are 3% above the industry reference). The 10-year average is nominal: most of the gap over year 1 is the price level, not real growth.
₺5.15m · 24.7%₺12.9m · 24.3%10-year averageIn year 2 is 24.5% of revenue. Against the 25.0% industry reference for comparable specialty coffee concepts this is in line, and over 10 years the ratio holds steady.
₺6.74m · 32.3%7 people₺15.0m · 28.3%10-year averageIn year 2 payroll is 26.4% of revenue with 7 people planned. Against the 24%–30% industry band this is in line, and over 10 years the ratio improves.
₺3.50m · 16.8%₺8.46m · 16.0%10-year averageOther operating costs — energy, maintenance, cleaning, consumables, card and and marketing — are 15.6% of revenue, which is reasonable for this concept, and over 10 years the ratio holds steady.
₺2.48m · 11.8%₺5.35m · 10.1%10-year averageRent and service charges are 10.0% of revenue, which is advantageous against the revenue the plan expects to generate, and over 10 years the ratio improves. Rent can rise at most 68% before exceeds 36 months.
₺3.02m · 14.4%₺11.3m · 21.3%10-year averageThe margin is 23.6% in year 2 (14.4% in year 1, 21.3% on the 10-year average). Its path from the first year to the long-run average shows the operation strengthening; reading the revenue and operating cost assumptions together, the profitability level is realistic and sustainable.
₺4.16m₺8.94m / year10-year averageThe venue generates ₺4.16m of in year 1 and ₺8.94m a year on average over 10 years. After debt service and replacement capex the horizon generates ₺88.3m in total, 8.3x the ₺10.6m invested. Long-run cash generation is strong for the financial sustainability of the investment.
2.3 yr27 months3.4 yrdiscounted at 40%The ₺10.6m investment is expected to come back in 2.3 years (27 months), which is reasonable for an investment of this size and the it generates.
69%nominal47%real · hurdle 40%The is 69% against a 40% hurdle. Read together with the size of the investment, the period and the operating risks, the expected return is strong.

Investment performance

TOTAL INVESTMENT
₺10.6m
Initial investment
PERIOD
2.3 yr
Reasonable
69%
Strong
10-YEAR TOTAL CASH GENERATED
₺88.3m
; ₺38.8m in opening-year lira

Overall conclusion

STRONG — The project generates ₺20.9m of revenue at a 14.4% margin in year 1, reaching an average of ₺53.0m and 21.3% over 10 years. The revenue assumption, the ratio, the payroll ratio, other operating costs, the rent burden, the EBITDA margin, generation, the period and the return () look positive, while no line stands out as a risk. On a 69% IRR and a 2.3-year payback, the investment is attractive.

A 85 m², 32-seat specialty coffee shop in Kadıköy Moda, İstanbul needs a total investment of ₺10.6m: ₺3.66m in fit-out, equipment and furniture and ₺3.29m as a working-capital reserve (4 months of fixed costs).

At maturity (year 2) an average of 216 customers a day at an average ticket of ₺330 produce ₺30.7m of net revenue with a 24% margin. The first year stays at 14% because of the opening .

needs 146 customers a day, a of 33%. (ticket −10%, −15%, slow ) is 104 months; optimistic 16 months.

Equity ₺7.70m (72%); the model needs ₺2.94m, the founder's ask is ₺3.60m.

Score components

  • · 20%27 mo
    100
  • Return vs hurdle · 15%69%
    91
  • · 15%33%
    95
  • cost ratio · 10%10%
    85
  • · 10%51%
    100
  • Funding structure · 10%ask ₺3.6m
    60
  • Downside resilience · 15%pessimistic 104 mo
    34
  • Structural risk · 5%80/100
    80

Recommendations

  1. What pulls the score down most is how the plan holds up if things go badly (34/100). Fix this first.
  2. The result moves most with menu price; validate this figure with real observations and quotes.
  3. Update the report with a real rent offer and supplier quotes; every ‘assumption’ badge is a verification task.
02

Concept and target customer

Moda Kahve Evi is planned as a non-alcoholic specialty coffee shop in Kadıköy Moda, İstanbul. The founder's differentiator, in their own words (Turkish): “Moda'da kendi kavurduğu çekirdekle çalışan, laptop dostu tek nitelikli kahveci”

Where that difference shows up in the plan: the ticket is 10% above the district band. An investor or a bank will test it against competitor prices; the competitor list in chapter 3 is the evidence for it.

Capacity is 32 indoor + 8 outdoor seats, 12 hours a day, 30 days a month. Theoretical 6.0/day; mature 63% (FIZIBI assumption).

Young professionals (25-40)Remote workersNeighbourhood residents
03

Location and market

Monthly rent is ₺165k (property found, lease not signed; private landlord, with 20% withholding the cost to the business is ₺206k); 1,941 ₺ per m², 25% above the district .

Rent and service charges are 10% of mature net revenue: a healthy band. Rent can rise at most 68% before exceeds 36 months. Rent escalates at lease anniversaries by the 12-month average CPI.

Competitors within walking distance

This step was skipped

No competitors were entered: this report names no competing venue and no competing price. The project's average ticket therefore stands alone — measured against the district band, with no real menu price beside it.

What to add, one line per venue: name · what they charge for your core item · roughly how many seats · when they are busy. It can still be added from the Location section of the feasibility answers, and this block fills in as soon as it is.

This project's average ticket
₺330
Per customer, incl. VAT

Industry benchmarks

MetricYour planIndustry / districtDeviation
(₺/m²/month)₺1,941₺1,559+25%
(incl. )₺330₺301+10%
Investment per seat₺142,266₺189,304-25%
Monthly sales per m²₺22,866₺22,271+3%
%24.5%25.0%-2%
Labor % of 26.4%27.0%-2%
-to-10.0%10.0%0%
50.8%60.0%-15%
63.0%65.0%-3%
Delivery share10.0%20.0%-50%
04

Menu and unit economics

ItemDine-in (avg. )Delivery order
Gross price (incl. )₺426₺384
−₺39−₺35
Net price₺388₺349
−₺96−₺87
−₺9
+ ads−₺134
Packaging−₺15
₺282 (73%)₺113

Channel mix: dine-in 61%, takeaway 30%, delivery 10%. Delivery orders carry 35% commission and ads on the gross order; per order is ₺113 (dine-in ₺282).

05

Capacity and revenue model

Revenue is built bottom-up: seats × turns × × average ticket × days. The opening uses the standard profile: month 1 at 55% of mature occupancy, 100% by month 12.

Seasonality profile “city centre”; Ramadan is modelled as a 15% daytime dip. Menu prices are repriced every 3 months while costs move monthly, so the lag squeezes gross margin.

The season spread is the plan: in year 2 the busiest month is October (257 customers a day) against January (165). The off-season burns ₺0 of cash, which has to be set aside before it starts, because fixed costs still need 149 customers a day through it.

Monthly net revenue (36 months)

Customers/day ()
216
62%
₺222
Sales / m² / month
₺30,146

Revenue is stated in year-2 nominal prices: the ₺330 ticket entered becomes ₺435 by year 2 at the menu price index (1.32x). Multiplying daily customers by the entered ticket will fall short by that factor.

06

Investment budget

Investment budget: fit-out ₺2.16m, equipment ₺807k, furniture ₺559k, /IT ₺134k; licences and incorporation ₺167k, signage and brand ₺200k, ₺500k.

Pre-opening costs ₺1.04m (marketing, training payroll, rent during fit-out, opening stock), ₺495k, ₺3.29m (4 months of fixed costs), input on CAPEX ₺798k (recovered by month 8) and a 10% of ₺366k.

Investment per seat ₺142k (industry reference ₺189k), per m² ₺66,949. FX reference: $224,000 / €191,712 (2026-09-01 rate).

31%
20%
  • reserve₺3.29m31%
  • and construction (incl. , ventilation)₺2.16m20%
  • Kitchen / bar equipment₺807k8%
  • Input on CAPEX (recoverable)₺798k7%
  • Furniture and decor₺559k5%
  • Key money / ₺500k5%
  • ₺495k5%
  • Pre-opening and training₺373k4%
  • ₺366k3%
  • Opening inventory₺234k2%
  • Launch marketing₺223k2%
  • during ₺206k2%
  • Signage, branding, menus₺200k2%
  • Licences, permits and incorporation₺167k2%
  • , cash register, and IT₺134k1%
  • Architect and project fees₺130k1%
ItemAmountShare
and construction (incl. , ventilation)₺2,159,51020.3%
Kitchen / bar equipment₺806,6617.6%
Furniture and decor₺558,6405.3%
, cash register, and IT₺133,6261.3%
Architect and project fees₺129,5711.2%
Signage, branding, menus₺200,4401.9%
Licences, permits and incorporation₺167,0331.6%
Key money / ₺500,0004.7%
Launch marketing₺222,7112.1%
Pre-opening and training₺372,5843.5%
during ₺206,2501.9%
Opening inventory₺233,6112.2%
₺495,0004.7%
reserve₺3,290,85230.9%
Input on CAPEX (recoverable)₺797,6907.5%
₺365,8443.4%
Total investment₺10,640,022100%
07

Operating costs

Staffing is 6 people plus the founder (full-time on site, ₺55,171/month owner's draw). Opening-month employer cost ₺538k/month; employer cost is 1.33x gross (social security, unemployment, meals, transport, severance accrual), with January minimum-wage steps (2027: 27%, 2028: 21%, 2029: 17%) applied.

Mature-year cost structure: food & beverage 24%, labor 26%, rent and charges 10%. 51% — healthy.

The marketing budget is 3% of revenue, ₺76,872 a month in the mature year. That buys neighbourhood-targeted social ads, an opening-week push, visibility on maps and review platforms, a loyalty card and local partnerships. The first 90 days need their own plan — the ₺223k pre-opening budget spent on the surrounding businesses and offices is the cheapest way to bring in the first 108 customers a day. Retention matters as much as acquisition: bringing a customer back once a month costs less than finding a new one.

Mature-year (year 2) cost structure

  • ₺627k · 24%
  • Labor (gross + )
    ₺675k · 26%
  • + charges
    ₺256k · 10%
  • ₺88,787 · 3%
  • Utilities
    ₺43,745 · 2%
  • Marketing
    ₺76,872 · 3%
  • ₺190k · 7%

Staffing plan

RoleHeadcountGross / month each (opening month)Employer cost eachTotal employer cost / month
Barista3₺54,533₺72,528₺217,585
Cook / Baker / Prep1₺60,825₺80,897₺80,897
Steward / Cleaning1₺41,948₺55,791₺55,791
Chef / Pastry chef / Head barista1₺96,481₺128,319₺128,319
Founder (on site)1₺55,171₺55,171₺55,171
Total (opening month)7₺537,763

Roster at opening-month wages; year-2 monthly payroll after the January minimum-wage steps: ₺675,395 (26%).

08

36-month P&L

LineYear 1Year 2Year 3
(excl. )₺20,890,463₺30,748,763₺35,832,080
−₺5,153,371−₺7,520,732−₺8,714,706
₺15,737,09275%₺23,228,03176%₺27,117,37376%
Labor (gross + )−₺6,739,084−₺8,104,736−₺9,430,467
+ charges−₺2,475,000−₺3,069,000−₺3,621,420
−₺723,855−₺1,065,445−₺1,241,582
−₺2,781,116−₺3,725,890−₺4,357,976
₺3,018,03814%₺7,262,96024%₺8,465,92924%
−₺838,369−₺838,369−₺838,369
Interest (incl. )₺0₺0₺0
₺2,125,184₺6,358,872₺7,551,479
Tax (indicative)−₺148,246−₺1,589,718−₺1,887,870
₺1,976,9389%₺4,769,15416%₺5,663,60916%

Assumptions: CPI 24%/18%/14%; January minimum-wage steps 2027: 27%, 2028: 21%, 2029: 17%; rent escalates at lease anniversaries by 24%/18%/14%; discount rate 40% nominal; prices as of 2026-09-01, indexed to the opening month. The tax line is indicative, after loss carry-forward.

Show monthly table
MonthCustomersNet LaborOtherCash
1 · Mar 20273036₺911k₺221k₺539k₺206k₺201k−₺256k−₺14,030₺3.64m
2 · Apr 20273688₺1.11m₺273k₺540k₺206k₺229k−₺142k₺20,329₺3.66m
3 · May 20275000₺1.50m₺377k₺541k₺206k₺283k₺93,207₺338k₺4.00m
4 · Jun 20275388₺1.71m₺413k₺542k₺206k₺278k₺266k₺384k₺4.39m
5 · Jul 20275358₺1.70m₺418k₺543k₺206k₺278k₺250k₺359k₺4.74m
6 · Aug 20275517₺1.75m₺439k₺544k₺206k₺286k₺272k₺389k₺5.13m
7 · Sept 20276470₺2.16m₺524k₺545k₺206k₺334k₺552k₺721k₺5.85m
8 · Oct 20277016₺2.34m₺578k₺546k₺206k₺357k₺656k₺808k₺6.66m
9 · Nov 20276039₺2.02m₺507k₺547k₺206k₺322k₺435k₺406k₺7.07m
10 · Dec 20276396₺2.25m₺546k₺549k₺206k₺350k₺603k₺498k₺7.57m
11 · Jan 20285145₺1.81m₺447k₺651k₺206k₺302k₺207k₺134k₺7.70m
12 · Feb 20284634₺1.63m₺410k₺652k₺206k₺284k₺80,877₺63,227₺7.76m
13 · Mar 20285770₺2.15m₺518k₺653k₺256k₺343k₺376k₺336k₺8.10m
14 · Apr 20285949₺2.21m₺541k₺654k₺256k₺352k₺409k₺333k₺8.43m
15 · May 20287353₺2.74m₺678k₺655k₺256k₺413k₺733k₺620k₺9.05m
16 · Jun 20287281₺2.82m₺681k₺656k₺256k₺425k₺805k₺616k₺9.67m
17 · Jul 20286782₺2.63m₺643k₺657k₺256k₺404k₺669k₺504k₺10.2m
18 · Aug 20286568₺2.55m₺632k₺658k₺256k₺396k₺604k₺465k₺10.6m
19 · Sept 20287353₺2.97m₺717k₺659k₺256k₺446k₺893k₺714k₺11.4m
20 · Oct 20287710₺3.12m₺762k₺660k₺256k₺464k₺973k₺764k₺12.1m
21 · Nov 20286425₺2.60m₺644k₺661k₺256k₺407k₺628k₺442k₺12.6m
22 · Dec 20286663₺2.81m₺677k₺662k₺256k₺433k₺778k₺608k₺13.2m
23 · Jan 20294939₺2.08m₺509k₺763k₺256k₺352k₺200k₺102k₺13.3m
24 · Feb 20294952₺2.09m₺517k₺764k₺256k₺355k₺194k₺165k₺13.4m
25 · Mar 20295770₺2.53m₺609k₺765k₺302k₺407k₺450k₺384k₺13.8m
26 · Apr 20295949₺2.61m₺635k₺766k₺302k₺417k₺491k₺394k₺14.2m
27 · May 20297353₺3.23m₺794k₺767k₺302k₺488k₺877k₺736k₺14.9m
28 · Jun 20297281₺3.30m₺795k₺768k₺302k₺498k₺940k₺716k₺15.7m
29 · Jul 20296782₺3.08m₺748k₺768k₺302k₺474k₺783k₺586k₺16.2m
30 · Aug 20296568₺2.98m₺733k₺769k₺302k₺465k₺710k₺543k₺16.8m
31 · Sept 20297353₺3.45m₺829k₺770k₺302k₺519k₺1.03m₺817k₺17.6m
32 · Oct 20297710₺3.61m₺879k₺771k₺302k₺540k₺1.12m₺877k₺18.5m
33 · Nov 20296425₺3.01m₺741k₺772k₺302k₺473k₺723k₺505k₺19.0m
34 · Dec 20296663₺3.23m₺776k₺773k₺302k₺499k₺876k₺681k₺19.7m
35 · Jan 20304654₺2.25m₺548k₺870k₺302k₺391k₺143k₺34,612₺19.7m
36 · Feb 20305268₺2.55m₺627k₺871k₺302k₺426k₺325k₺290k₺20.0m
09

Cash flow and break-even

turns positive from month 3. After full funding, cumulative cash bottoms out at ₺3.64m in month 1; the working-capital reserve covers the trough.

Simple 27 months, at 40%: 41 months. 10-year at 40% nominal is ₺7.95m; project 69% nominal, 47% real. ₺4.15m (year-10 book value + + ).

Supply and cash cycle: stock sits 12 days, card takings land 1 days later, delivery platforms pay after 7 days, and supplier terms are modelled at 30 days. The net cycle is about 17 days negative — customers pay before suppliers do, so growth does not tie up more — but only once supplier terms actually reach 30 days. Supplier terms are earned, not granted — the first months are cash on delivery, which is what the 4-month working-capital reserve (₺3.29m) is for.

This cash statement assumes the unraised ₺2.94m is in place. On committed money alone the low point is ₺703k.

Cumulative cash position (net of the total investment)

The curve starts where the money goes out: month 0 sits ₺10.6m below zero. The month it crosses the zero line is the month the investment is back. Dashed lines: pessimistic and optimistic scenarios.

Break-even · year-2 average
Customers/day needed
146
Planned
216
Season
144 / 237
Off-season
149 / 187
Cash (excl. and loan principal)
137
46%
33%
First positive month
3
Season and off-season are split on year 2's own volume; each is compared against its own planned customers.
Returns
Simple
27 mo
41 mo
(excl. refundable lines)
16 mo
(after full funding)
₺3.64m · month 1
(10 years)
₺3.64m · month 1
(10 years, 40%)
₺7.95m
Project (unlevered, )
69%
Project ()
47%
(10 years)
8.69x
Year-2
53%
₺4.15m
10

Scenarios and sensitivity

case (ticket −10%, −15%, slow , +2 pts, first rent renewal +6 pts): year-2 margin 6%, 104 months, additional funding need ₺0.

Stress case ( + inflation 30/26/22%, mid-year wage hike 15%, fit-out +15%, commission +3 pts): additional funding need ₺7.02m, year-2 margin -15%. Optimistic case: 16 months, ₺24.8m.

: year-1 net profit is driven most by menu price, , labor cost (each moved on its own). The first alone moves it by ₺3.08m.

MetricBase
Year-1 net ₺13.8m₺20.9m₺27.4m₺11.8m
Year-2 net ₺23.5m₺30.7m₺35.1m₺21.0m
Year-2 ₺1.30m₺7.26m₺11.6m−₺3.15m
Year-2 margin5.5%23.6%32.9%-15.0%
Year-1 −₺3.09m₺1.98m₺5.86m−₺5.85m
(months)1042716
−₺8.48m₺7.95m₺24.8m−₺26.1m
Additional funding need₺0₺0₺0₺7.02m
Month 13
month1531

Stress case: pessimistic plus high inflation, a mid-year wage hike and a fit-out overrun (additional).

Sensitivity: year-1 net profit (each driver moved on its own)

Base year-1 : ₺1.98m
  • Menu price (±10%)₺279k
    ₺3.36m
  • (±10%)₺795k
    ₺2.98m
  • (±10%)₺1.45m
    ₺2.47m
  • % (±3 pts)₺1.48m
    ₺2.46m
  • (±10%)₺1.79m
    ₺2.16m
  • Inflation (±6 pts)₺1.83m
    ₺2.11m
  • (±5 pts)₺1.90m
    ₺2.05m

Ticket × occupancy: payback (months)

ticket / occupancy-20%-10%0%+10%+20%
-20%684434
-10%52372924
0%4432272119
+10%3125201816
+20%2620171514

Rows are menu price, columns are occupancy; '—' means beyond the payback threshold. Ingredient cost per order is held at the planned menu, so a price move is a margin move and a volume move is not.

Breaking points
  • Rent can rise at most 68%
  • Menu price can fall at most 10%
  • Occupancy can fall at most 13%
11

Risks and mitigations

Wage inflation and turnover: Labor is 26% of revenue. January minimum-wage steps (est. 27%, 21%) and a possible mid-year hike hit margin directly. Mitigation: Reprice the menu with wage steps; cross-train staff; shift planning.

Food inflation and repricing lag: Costs move monthly while the menu reprices every 3 months; each extra 10 points of inflation costs ~1.2 points of gross margin. Mitigation: Monthly cost tracking, supplier terms, quarterly repricing, focused menu.

Landlord security beyond the : Commercial landlords routinely ask for security beyond the deposit — promissory notes, a bank guarantee letter or a personal surety, often several months' rent; paying does not remove it. That amount is not in the investment budget. Mitigation: Settle the type and amount of security in writing before signing; budget the cost of a bank guarantee letter (2-4% a year) and prefer it to promissory notes.

Operations / People
Wage inflation and turnover
Likelihood 4Impact 312

Labor is 26% of revenue. January minimum-wage steps (est. 27%, 21%) and a possible mid-year hike hit margin directly.

Mitigation: Reprice the menu with wage steps; cross-train staff; shift planning. · Early warning: Labor % > 35%

Supply / Cost
Food inflation and repricing lag
Likelihood 4Impact 312

Costs move monthly while the menu reprices every 3 months; each extra 10 points of inflation costs ~1.2 points of gross margin.

Mitigation: Monthly cost tracking, supplier terms, quarterly repricing, focused menu. · Early warning: % > target +3 pts

Location / Lease
Landlord security beyond the deposit
Likelihood 4Impact 312

Commercial landlords routinely ask for security beyond the — promissory notes, a bank guarantee letter or a personal surety, often several months' rent; paying does not remove it. That amount is not in the investment budget.

Mitigation: Settle the type and amount of security in writing before signing; budget the cost of a bank guarantee letter (2-4% a year) and prefer it to promissory notes. · Early warning: The draft lease leaves the security clause open-ended

Regulation / Licensing
Licence delays
Likelihood 3Impact 39

The municipal licence, fire report and food registration can take 1-4 months; a residential title deed needs unanimous co-owner consent.

Mitigation: Check title deed type and licence eligibility at the municipality before signing; licence-conditional break clause; two months of extra cash. · Early warning: Licence file incomplete 8 weeks before opening

Execution / Timing
Fit-out overrun and cash
Likelihood 3Impact 39

covers 4 months of fixed costs; the is ₺3.6m (month 1). 10-20% fit-out overruns are normal in Turkey.

Mitigation: Fixed-price contractor, 10-15% , 4-6 months of . · Early warning: Cash < 2 months of fixed costs

Competition
New entrants and price pressure
Likelihood 3Impact 39

Central İstanbul is dense with F&B venues; a chain opening nearby resets the price anchor.

Mitigation: Three verifiable differentiators, loyalty programme, neighbourhood relationships. · Early warning: Ticket or down two months in a row

Operations / People
Founder experience
Likelihood 2Impact 48

The founder has worked in F&B but never run a venue; management, purchasing and staffing decisions are new.

Mitigation: Experienced manager / chef on the roster; weekly KPI reporting; advisor support for the first 90 days. · Early warning: Staff turnover, waste %, customer complaints

Location / Lease
Rent escalation and renewal
Likelihood 2Impact 36

Rent-to-revenue is 10% in the mature year. Annual increases are CPI-capped; renewal can re-base to market.

Mitigation: 5+5 year lease with renewal option, licence-conditional break clause, registered lease annotation; rent in TRY. · Early warning: Rent-to-revenue > 15%

Demand / Market
Demand below plan
Likelihood 2Impact 36

needs 146 customers/day; the plan is 216. 33%.

Mitigation: Pre-opening footfall count, three competitor menu checks, soft opening, 90-day marketing budget. · Early warning: 4-week rolling customers/day (incl. takeaway and delivery)

12

Funding need and use of funds

Total funding need ₺10.6m: equity ₺7.70m (72%), investor ask ₺3.60m.

Offer to investors: ₺3.60m for 35% equity → ₺10.3m (1.4x year-2 ), pre-money ₺6.69m (0.9x). On the investor's share of distributable cash (after tax and 15% dividend withholding) the 10-year multiple is 6.84x and the 42% nominal / 23% real / 23% in EUR terms — above the 40% TRY hurdle. Year-3 47%.

Where the money comes from

SourceAmountShare
(founder)₺7,700,00072%
Model need₺2,940,02228%
Founder's ask₺3,600,00034%
Total investment₺10,640,022100%
Investor returns (35% equity)
valuation
₺10,285,714
₺6,685,714
Value / year-2
1.4x
(10 years)
6.84x
Investor ( / real / €)
42% / 23% / 23%
Year-3
47%

above the 40% TRY hurdle

Project returns
Simple
27 mo
Project (unlevered, )
69%
(10 years)
8.69x
Year-2
53%

Use of funds

38%
22%
16%
  • + ₺4.09m38%
  • ₺2.29m22%
  • Pre-opening costs₺1.70m16%
  • Equipment and IT₺940k9%
  • Furniture and branding₺759k7%
  • ₺495k5%
  • ₺366k3%
13

EUR / USD reference view

Converted at a fixed reference rate (2026-09-01: 1 € = 55.5000 ₺, 1 $ = 47.5000 ₺); this is not an FX forecast. TRY figures are nominal; the currency equivalents are a rough scale for opening-year purchasing power.

ItemTRYEURUSD
Total investment₺10,640,022€192k$224k
, equipment, furniture₺3,658,437€66k$77k
₺3,290,852€59k$69k
Monthly ₺165,000€2,973$3,474
( incl.)₺330€6$7
Year-1 net ₺20,890,463€376k$440k
Year-2 net ₺30,748,763€554k$647k
Year-2 ₺7,262,960€131k$153k
Year-2 net income₺4,769,154€86k$100k
Investor ask₺3,600,000€65k$76k
valuation₺10,285,714€185k$217k
End of year-10 value ()₺4,151,695€75k$87k
14

Roadmap and licensing checklist

Opening timeline (typical 16 weeks)

  1. Weeks 1–2Lease, title-deed and licence eligibility check
  2. Weeks 2–3Company setup, tax plate, chamber registration
  3. Weeks 3–11Architectural project, fit-out and installations
  4. Weeks 8–12Equipment procurement and installation
  5. Weeks 9–14Licence application, fire report, food registration
  6. Weeks 12–15Hiring, hygiene certificates, social security, training
  7. Weeks 15–16Soft opening and launch marketing
Document / permitAuthorityTypical costTimeline
Tax office registration, commencement notice and tax plateSole trader: notify within 10 days of starting. Company: automatic via MERSİS/trade registry; the tax office makes a site visit. Administration – local tax office (via your accountant)No fee; accountant setup ₺3,000–10,0001–5 business days
Trade or craftsmen registry and chamber membershipThe municipality asks for the chamber certificate in the licence file. Minimum capital: Ltd. ₺50,000; A.Ş. ₺250,000.Trade Registry or Craftsmen Registry; Chamber of Commerce / trade chamberSole trader ₺2,000–6,000; Ltd. ₺25,000–45,000; A.Ş. ₺35,000–65,000 (excl. capital)1–5 business days
Municipal business opening and operating licenceCafes/patisseries/restaurants are 'sanitary establishments'; licensed bars and live-music venues are 'public rest and entertainment venues'. A residential title deed needs unanimous co-owner consent (Condominium Law art. 24).District municipality licensing directorate₺5,000–40,000 (by m² and municipality)Food venue: same day–2 weeks; licensed/entertainment venue: 3–8 weeks
Condominium owners' consent (if the unit is registered as residential)The most common reason projects fail after signing a lease: check the title deed before signing. Chimney and ventilation ducts through common areas need consent even for shop units.Building owners' assembly (notarised decision)Notary ₺1,500–5,0001–6 weeks
Food business registration certificateMust be obtained before the first sale. Then hygiene prerequisites, traceability, allergen declaration and staff hygiene training obligations apply.Ministry of Agriculture and Forestry, provincial directorateFree1–4 weeks (statutory 30 days)
Hygiene training certificate (every food handler)8-hour course, valid for life, verifiable on e-Devlet. Also a pre-employment health report under the OHS law.Ministry of Education public education centres / approved e-learning₺0–1,500 per person1–7 days
workplace registration and employee entriesEmployee entry at least one day before starting. Wages via bank from 5+ employees. Informal employment cancels all incentives. Institution (e-Bildirge)No fee; employer cost ≈1.3x gross wageSame day (electronic)
Occupational health and safety: risk assessment, emergency plan, OHS providerRestaurants (NACE 56.10) and bakery production are 'hazardous': an OHS specialist and workplace doctor are mandatory. Cafes are 'low hazard'.Ministry of Labour; OHS service providerProvider ₺1,500–5,000/month; risk assessment ₺3,000–8,0001–2 weeks before opening
Fire department report / fire safety complianceExtinguishers, emergency exits, hood and grease-duct cleaning contract, chimney, gas leak detector and solenoid valve are inspected.Metropolitan / municipal fire departmentReport ₺1,000–5,000; equipment ₺10,000–60,0001–3 weeks
Music licence from collecting societiesConsumer streaming subscriptions are not commercial licences. Live music needs a separate municipal permit and noise rules apply.Collecting societies₺5,000–40,000/year1–2 weeks
New-generation fiscal and e-invoice/e-archiveA receipt/invoice is mandatory for every sale, including platform orders. e-Invoice is mandatory at ₺3m ; ₺500k for internet sales. AdministrationFiscal ₺8,000–25,000 per device; integrator ₺3,000–15,000/year1–2 weeks
Pavement occupation permit and signage taxUnauthorised tables are removed by municipal police.District municipalityOccupation ₺500–3,000 per m²/year; signage ₺1,000–10,000/yearAnnual declaration (January)
Price display, service charge and allergen informationPrices must include and be visible before ordering; a service charge must be announced on the menu; 14 allergens on the menu or on request.Ministry of Trade; Ministry of Agriculture0Before opening
Business insurance (fire, third-party, employer liability)Compulsory earthquake cover protects the building, not tenant contents. Third-party liability is recommended for customer injury or food-poisoning claims.Insurers (landlord or franchisor may require)₺15,000–80,000/yearBefore opening
15

Assumptions and sources

Industry averages are estimates dated 2026-09; they are refreshed quarterly because of inflation.

AssumptionValueSource
ConceptSpecialty coffeeUser
ProvinceİstanbulUser
DistrictKadıköy ModaUser
District tierIstanbul, secondaryDerived
Location typeStreetUser
Tourism dependencyLowDerived
Opening monthMarch 2027User
Lease term5 yrIndustry average
FranchiseNoUser
Franchise entry fee₺0Industry average
Royalty (% of net sales)0%Industry average
Franchise marketing fund0%Industry average
Serves alcoholNoUser
Alcohol share of sales0%Industry average
Legal formLimited / joint-stock companyUser
Indoor area85 m²User
Indoor seats32 seatsUser
Outdoor seats8 seatsUser
Months outdoor seating is usable6 moDerived
Operating days per month30 daysUser
Operating hours per day12 hUser
Condition of the spaceFitted takeoverUser
Fit-out cost per m²₺25,406 / m²Industry average
Kitchen / bar equipment₺966,061Industry average
Second-hand equipment share30%User
Furniture per seat₺13,966 / seatIndustry average
POS and IT package₺133,626Industry average
Signage and branding₺200,440Industry average
Design fee (% of fit-out)6%Industry average
Licensing and permits₺167,033Industry average
Key money / takeover fee₺500,000User
Deposit (months of rent)3 moIndustry average
Pre-opening marketing₺222,711Industry average
Pre-opening training3 wkDerived
Fit-out duration2 moDerived
Rent-free months1 moIndustry average
Opening inventory (months)1 moIndustry average
Contingency10%Industry average
Working capital (months)4 moIndustry average
Average ticket (incl. VAT)₺330User
Seat turns per dayDerived
Mature occupancy63%Industry average
Ramp-up profileStandardDerived
Annual real growth0%Industry average
Takeaway share30%Derived
Delivery share10%User
Delivery commission / courier cost30%User
Platform ads5%Industry average
Delivery ticket vs dine-in0.9×Derived
Beverage share of sales80%Industry average
Ticket the cost ratio is anchored to₺330Derived
Food cost %27%Industry average
Beverage cost %23%Derived
Seasonality patternCity centreDerived
Seasonality amplitudeIndustry average
Ramadan effectYesIndustry average
Off-season operating modeOpenDerived
Off-season monthsDerived
Roster3 Barista, 1 Cook / Baker / Prep, 1 Steward / Cleaning, 1 Chef / Pastry chef / Head baristaIndustry average
Gross minimum wage₺33,030Industry average
Employer cost factor1.33×Industry average
Mid-year wage step0%Industry average
Founder salary (monthly)₺55,171Derived
Founder works in the venueYesUser
Founding partners1Derived
Partners working in the venue1Derived
Monthly rent₺165,000User
Rent escalation (per year)24% / 18% / 14%Industry average
Landlord is an individual (withholding)YesUser
Common charges per m²₺0 / m²Derived
Utilities per m²₺356 / m²Industry average
Marketing (% of sales)3%User
Accounting and legal (monthly)₺13,363Industry average
Software subscriptions (monthly)₺7,238Industry average
Maintenance (% of sales)1%Industry average
Packaging (% of off-premise sales)4%Industry average
Card payment share85%Industry average
Card commission2.5%Industry average
Other fixed costs (monthly)₺27,839Industry average
Corporate / income tax25%Industry average
VAT (food service)10%Industry average
VAT (alcohol)20%Industry average
Blended input VAT on purchases6%Industry average
Input VAT on capex20%Industry average
Input VAT on opex20%Industry average
Inflation (year 1 / 2 / 3)24% / 18% / 14%Industry average
Menu repricing interval3 moIndustry average
Discount rate (nominal)40%Industry average
Reference rate (USD)47.5×Industry average
Reference rate (EUR)55.5×Industry average
Assumed annual lira depreciation15%Industry average
Equity₺7,700,000User
Bank loan₺0Derived
Loan interest (annual)45%Industry average
Loan term36 moIndustry average
Grace period0 moIndustry average
Family / friends funding₺0Derived
KOSGEB support₺0Derived
Investor ask₺3,600,000User
Equity offered35%User
Investor plannedYesDerived
Terminal value methodBook valueIndustry average
Terminal EBITDA multipleIndustry average
Replacement capex (monthly, % of sales)0.5%Industry average
Important notice
Important notice This report and the accompanying investor presentation were produced by the FIZIBI platform through an automated financial model and, where selected, AI-assisted text generation, based on the user's answers to a questionnaire and on assumptions chosen by the user or suggested by the platform. The report is intended solely for general information and preliminary assessment. 1. Not investment advice This report does not constitute investment advisory services, an investment recommendation, a public offering, a solicitation to buy or sell shares or any capital-market instrument, or an invitation to crowdfunding within the meaning of Turkish Capital Markets Law No. 6362 and related regulations. FIZIBI is not an institution authorised by the Capital Markets Board of Türkiye (SPK), and nothing in this report may be construed as a personalised recommendation to make or refrain from making any investment. 2. Not accounting or legal advice This report is not a certified public accountancy service under Law No. 3568, not legal advice under the Attorneyship Law No. 1136, and not a banking, credit-brokerage or insurance service. Information on licences, permits, taxes and employment is general in nature and may differ by municipality, province, business type and subsequent changes in legislation. For definitive and current information, consult the relevant municipality, the provincial directorate of the Ministry of Agriculture and Forestry, the tax office, a certified public accountant (SMMM) and a lawyer. 3. Forward-looking statements All figures for revenue, costs, profit, cash flow, payback period, internal rate of return and similar metrics are estimates based on assumptions as at the report date; they are not commitments or guarantees. Actual results may differ materially due to location, competition, management quality, supplier prices, inflation, exchange rates, interest rates, minimum-wage and tax changes, and unforeseen events. In Türkiye's high-inflation environment all amounts are in Turkish Lira as at the report date; EUR/USD equivalents are shown for reference only. 4. Responsibility for data The accuracy of this report depends on the accuracy of the information entered by the user. FIZIBI does not verify user inputs. AI-generated text may contain errors, omissions or outdated information and must be reviewed by the user. 5. No warranty; limitation of liability FIZIBI gives no warranty as to fitness for any particular purpose, the availability of financing, the granting of licences or permits, or the profitability of the business. Subject to mandatory consumer-protection rights, FIZIBI is not liable for decisions made in reliance on this report or their consequences, including direct or indirect losses and loss of profit. 6. Sharing with third parties When sharing this report or presentation with investors, banks or other third parties, the user must keep this notice intact. Recipients must conduct their own independent assessment and due diligence. By using this report you confirm that you have read, understood and accepted the notices above. In case of discrepancy, the Turkish version prevails.
Full text

Generated: 05/09/2026, 09:00:00 · Engine v1.8.0 · Benchmark version 2026-09