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 29 - Aug 3
Promo Codes Available:
For Your Every Summer RSVP, with Code: SUMMER15
Description
Tiger-Rock Martial Arts Franchise Financial Model 2026What Does the Tiger Rock Martial Arts Franchise Financial Model Contain? This martial arts studio business plan provides a complete Excel based framework for tracking every dollar from initial mat installation to long term membership growth. [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
What Does the Tiger-Rock Martial Arts Franchise Financial Model Contain?
This martial arts studio business plan provides a complete Excel-based framework for tracking every dollar from initial mat installation to long-term membership growth.
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 Tiger-Rock Martial Arts Franchise Financial Model Must Answer
We built this franchise financial model for new business owners using detailed research into the specific costs of this martial arts concept. Key assumptions like the $495,000 year-one revenue target and the 5.19% royalty rate are pre-populated and fully editable to help you plan. This tool ensures your martial arts studio business plan is grounded in the reality of $7,800 monthly rent and professional instructor wages.
ProfitabilityTimeline
Profitability hits in year one with an EBITDA of $42,000, eventually scaling to $400,000 by year five as enrollment grows and you defintely gain local density. We calculate this by subtracting the $15,000 monthly fixed costs and 5.19% royalty fees from your tuition and testing revenue streams.
Year One Profits
- Upsell leadership track fees
- Optimize assistant instructor hours
- Increase student retention rates
[dynamic_pic9]
CapitalAllocation
You need approximately $319,000 to launch this unit, covering everything from the $39,000 franchise fee to the $100,000 leasehold improvements. The how to calculate startup costs for a martial arts franchise logic ensures you account for the $60,000 mat installation and the $25,000 signage needed for a premium facility.
Initial Funding Needs
- Leasehold Improvements: $100,000
- Training Mats: $60,000
- Franchise Fee: $39,000
[dynamic_pic10]
InvestmentReturns
The ROI calculation shows an internal rate of return of 2.53% with a 5-year payback period on your initial investment. These martial arts franchise investment return projections are based on hitting the $1.026M revenue mark by the fifth year of operation while maintaining tight control over labor.
Investor Metrics
- IRR: 2.53%
- Payback: 5 Years
- ROE: 0.65
[dynamic_pic11]
Break-EvenAnalysis
You reach the break-even point in just 4 months, specifically by April 2026, once your monthly tuition revenue covers the $7,800 rent and staff costs. Reaching this milestone depends heavily on your estimating monthly recurring revenue for fitness franchises through aggressive pre-opening enrollment and local PTA partnerships.
Monthly Survival Mark
- Drive early membership signups
- Control assistant instructor FTEs
- Monitor utility consumption monthly
[dynamic_pic12]
CashFlow Management
Your lowest cash point occurs in June 2026 at $889,000, so you need to maintain a solid buffer during the initial ramp-up. Using financial planning tools for independent franchise operators helps you visualize the runway needed to survive the gap between your March launch and the April break-even date.
Cash Flow Safety
- Phase AV system spending
- Negotiate rent abatement periods
- Manage uniform inventory tightly
[dynamic_pic13]
ScenarioPlanning
Shifting from a medium to a high-growth scenario moves your year-five EBITDA toward the $400,000 mark by building a business model for a premium wellness facility that maximizes throughput. Scenarios help you see how a 10% dip in enrollment testing fees affects your year-one $42,000 margin and overall cash stability.
Growth Scenarios
- Target affluent local families
- Partner with school PTAs
- Execute high-visibility local events
[dynamic_pic14]
Tiger-Rock Martial Arts Franchise Financial Model Template Features & Benefits
TailoredExcel Framework
This franchise financial model template is a fully editable Excel tool that allows you to swap out every assumption to fit your specific territory and local market conditions. You can adjust the revenue stream analysis for different class sizes or modify the operating expense budget to match local utility rates without breaking any of the pre-filled projectons or formulas.
- Editable assumptions and formulas
- Revenue and pricing drivers
- Staffing and payroll inputs
- Operating expense categories
Five-YearGrowth Roadmap
Building a small business financial forecasting plan requires looking past the first year, so we included a full five-year outlook to show how martial arts gym profitability spreadsheet data evolves over time. You can see exactly how to forecast cash flow for a martial arts studio as student retention compounds and your franchise unit economics stabilize through sixty months of operation.
- 5-year revenue forecasts
- Profit and cash flow projections
- Balance sheet view
- Long-term profitability analysis
FranchiseCost Tracking
Managing the franchise unit economics means tracking the 5.19% royalty fee and the initial $39,000 buy-in alongside your daily revenue stream analysis. This model handles the math for you, ensuring that every dollar of estimating monthly recurring revenue for fitness franchises accounts for the franchisor's cut before you calculate your final take-home pay.
- Initial franchise fee inputs
- Royalty expense calculations
- Marketing fund contributions
- Ongoing franchise cost tracking
Investmentand Break-Even
Our franchise startup cost analysis breaks down the total initial spend into clear buckets like leaseholds and equipment, paired with a built-in break-even point calculator. It helps you identify the exact membership volume needed to cover the $7,800 monthly rent and $12,000 in monthly wages so you aren't guessing at your survival number.
- Total startup investment
- Fixed and variable cost analysis
- Break-even sales estimates
- Margin and contribution view
PerformanceBenchmarks
We used financial planning tools for independent franchise operators to bake in benchmarks for analyzing operating margins for youth sports franchises so your numbers stay realistic. Comparing your fitness franchise profitability model against industry standards for labor and occupancy helps you spot if your $1,700 marketing budget is too lean or if your staffing is too heavy.
- 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 19 reviews
Sort
Product Reviews
★★★★★ 5
Magical TV Backlight With Amazingly Accurate and Vivid Colors
Size: 7.8FT for 40''-50'' TV, Size: 7.8FT for 40''-50'' TV
I had very high expectations for this Govee 3 Lite backlight and it surpassed all of them by a mile. This Govee 3 Lite with proper set up, calibration and correct settings looks absolutely magnificent with beautiful and accurate colors that it adds so much to my TV viewing experience.
Most of the "bad" reviews on here is USER ERROR because the person can't bother to do even the most basic research therefore he/she doesn't know how to set it up, calibrate and adjust settings correctly.
So here are some tips and settings that may help others:
For accurate colors it's vital to set your white light accurately first since all other colors blend off of white.
Also, ALL of your TV SETTINGS like BRIGHTNESS, COLOR TEMPERATURE, PICTURE MODE, COLOR, CONTRAST, etc. has an impact on the LED strip brightness, vividness, accuracy and density as well. So play around and pause a scene on your TV that's really colorful and then turn your individual TV settings all the way up and all the way down to see how it affects your Govee lights.
Now I have an LG OLED and OLED's have perfect black levels and near perfect colors out of the box, so you may not get the exact results I did. But it doesn't hurt to give it a try and see if it helps your Govee set up if you are not satisfied with your colors.
1. Put the camera dead center of your TV and at 90 degrees (or as close as you can).
2. Install the light strip as close as you possibly can to the edge of your TV. I've seen youtube videos where people install them 2" to 3" inward from the edge (I get it if you have no choice because your back panel has a weird shape or is not completely flat along the edges) and that gives such a tiny light spread on the wall and also leads to dead spots in the corners because the light is set too far away and that causes the TV's corners to cast a shadow on the wall leaving a dead spot.
3. When you calibrate with the orange squares make sure the gray box ends up looking either like a rectangle or a bow tie. I added pictures of my actual calibrations of both shapes to my review to give you an idea of what I'm talking about. If your TV is wall mounted or on a TV stand where there's nothing underneath the camera that may interfere with it, I'd probably go with a rectangle shape which is the ideal shape according to Govee. But after playing around with the calibration I discovered that for my set up a bow tie shape gives me the most accurate and uniform colors because I have a semi-glossy TV stand and it helps to prevent the camera from seeing past the bottom edge of my TV and catching whatever colors that are reflecting back up off my TV stand so it doesn't interfere with the actual colors coming from my screen.
4. When you adjust the "color calibration, saturation, white balance, etc." in the app do it in a dark room.
4a. "Saturation" setting needs to be dropped way down to give you accurate colors. I keep mine between 1%-5%. If you're one of many people that's having problems with your white light looking green, dropping the saturation down a lot should fix that problem and give you a nice white light that will go a long way in giving you accurate colors across the board.
5. "White balance" default is 50% but it looks a little too blue on my LG OLED so I keep my white balance a little more on the red side at 70%-75% and I get a nice slightly warmer white that works wonders in getting accurate colors all around. Google "pure white" background and use that to adjust your white balance and saturation.
6. "Relative Brightness" default is 50%. I set mine all the way up to 100% on all four sides and then I control the brightness level with the main brightness slider which when it's a bright room I set it to 100% and when it's a dark room I set it to 47% because that's the percentage I found that when the screen or parts of the screen goes dark so do the corresponding lights which only adds to the immersive viewing experience.
7. If you want your lights to show all the different colors as you watch TV you need to choose "part" in the app. If you choose "whole" you will get only solid colors on all four sides.
8. You can choose either "movie" or "game" but personally I leave mine to "movie" 90% of the time even if I'm gaming. The difference between them is with "game" the colors switch a little faster but that leads to a lot more flickering which can be very distracting. With "movie" it's a softer and smoother transition.
9. I love that I can connect my Govee kit to my Alexa app by adding it in the "skills" section which allows me to control the backlight with voice commands for things like turning the LED strip on and off or the brightness up or down or setting a timer/routine to turn the LED strip on or off at a certain time of day I set.
Thankfully I had a few weeks to do a lot of research and also check out youtube videos before Prime Day when I was able to purchase this kit for $46 for the 40"-50" size.
And it was in doing this research that made my set up super easy with no problems at all when my kit arrived. All told it took me about two hours from start to finish to install and set up my backlight settings to get it perfect for my LG OLED TV.
It took me longer than most people since I went all OCD when figuring out the exact placement, spacing, height and measurements of the lights to get the best possible light spread on my wall and it was all worth it since my LED's look fantastic because I have a full and wide light spread and the colors are so evenly dense with no dead spots in the corners like I've seen on so many other set ups.
I was worried that the whole calibration thing would be a PITA since a lot of reviewers seem to struggle mightily with getting it right. For me, it was super simple because through my research I learned what not to do and avoided all the pitfalls that plague others.
The proof is in the pudding. I've added screenshots of the settings I use and a sample video with those settings and my lights are mesmerizing and gorgeous. Check it out!
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on October 10, 2025
★★★★★ 5
Probably the best available for the money
Size: 11.8FT for 55''-65'' TV, Size: 11.8FT for 55''-65'' TV
I love these lights. High-quality dynamic backlighting for your TV. With the calibration and settings dialed correctly, it moves and breathes smoothly with the picture as you use the screen. With this installed it really amps up the cozy and artsy vibes of the screen, adding further immersion. It's also easier on your eyes in a dark room to add backlighting.
You can set the brightness level to the level you want, and you can fully control the colors and tone, whether you want to set it to something static, add a colored border, or use the dynamic lighting (which is what I'm currently using). These lights were made for 55 inch to 65 inch TVs. There are four strips rolled up, two for the short side and two for the long side. No matter which corner you start from, you will be able to set it up properly during calibration. The strips stuck well so far but were not so firm that I couldn't pull up one strip to reapply it.
The TV I have here in the pictures is the Sony Bravia ii OLED 4K panel (~$2000 screen, excellent picture quality for the price point). I am using a Rocketfish omnidirectional wall mount behind it.
TIPS
I followed some other reviews here for the calibration. It was recommended to set the TV brightness to max for calibration, then adjust both TV and backlight brightness after setup.
The physical setup only required me to have a TV pulled forward from the wall a foot or so, plus a 3-step ladder so I could easily reach the top of the TV. You could absolutely install this on a TV sitting a bit forward on a stand as well.
App setup was a breeze once the lights and camera were attached properly. I will sort out my cable management eventually, once I have a TV shelf installed below my panel which is my next goal for this room.
The kit comes with some additional adhesive to secure the lights that I didn't end up using, as the adhesive on the back of the light strips was sufficient for now. I'm saving the extra parts just in case.
Overall I highly recommend it! The dynamic lighting adds so much immersion without being loud or flashy unless you want it to be. Kinda just blends into the background and subtly amps up the quality of your whole experience. Like the color on the picture just blends seamlessly into the wall and the room.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on December 19, 2025
★★★★★ 5
Best lights out there
Size: 11.8FT for 55''-65'' TV
absolutely love it makes the colors stand out just so much more makes movies so much more immersing and the sound reaction makes you feel like your almost inside the movie if you have dolby atmos speakers (8d) and the app is so simple and easy all their products including this are just efficient and useful and one of my favorite parts about the app is the upload center you can use other people’s led light settings if they publish it and definitely the video capturing the camera does not have a adhesive by the way but it is definitely stable the led lights adhesive is very good re taped it after the first time because it was a little croooked and the adhesive was still really good i haven’t had any issues in the past 2 ish months the app is very smart the timer works just on point the brightness is amazing if it doesn’t feel like it just wait till the room is pitch black and lastly the apps control is great so simple and effective just not doing too much you know
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on May 30, 2026
★★★★★ 4
An effective TV watching enhancement
Size: 7.8FT for 40''-50'' TV
The Govee TV Backlight 3 Lite transformed my TV-watching experience. Installation was quick, the adhesive holds well, and the calibration process is a little tricky and will take time to get right, from mapping out the TV size to setting the light quality up within the app. But the light quality is good and works best in rooms which are very dark with no external light sources to influence the color the camera picks up.
The ambient lighting makes movies and gaming feel more immersive without being distracting. The app controls are intuitive, and the customization options let you fine‑tune everything from brightness to color modes.
If you want an easy, affordable way to elevate your TV experience, this backlight delivers as promised.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on January 7, 2026
★★★★★ 5
One of my favorite purchases ever.
Size: 11.8FT for 55''-65'' TV, Size: 11.8FT for 55''-65'' TV
So I bought this backlight a few months ago and it's been one of my favorite purchases I ever made on Amazon. Honestly, once you start using the backlight, it's so hard to go back. It makes TV and games just so much more immersive, especially when there are bright scenes and the lights flash, or when there are dark scenes and it just goes completely black.
The setup is really easy but it does take some precision to get it right the first time and to keep it working for a long time. And sometimes the things that stick the wires to the back of the TV do like to fall off. Although that may be a consequence of how my TV is built.
I think it looks best in a darker room where there's less space for the light to go away, especially when the TV is against a wall. But that's how I use it, and it's been just an amazing experience.
The app functionality is also pretty good, although I don't use it as much these days and I just keep it in TV syncing mode. The lights can get really bright, so if you want to, you can use it as a separate ambient lighting for your room. Although personally, I think that's too much effort and I just use my lamp.
Coming from someone who uses his TV a lot, if you're on the fence, just get it
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on May 3, 2026