Bottom line
- Total investment $321K – $569K including a $60K franchise fee, 7.0% ongoing royalty.
- Average unit revenue of $2.9M/year. Estimated payback in 1.2 years.
- Rated MODERATE with a risk score of 67/100. SBA loan default rate of 0.0% across 4 loans (below the industry average).
- Emerging franchise — only 3 years of franchising with 3 units. Early-stage systems carry higher risk but may offer better territory availability.
Item 1 · who you're contracting with
The Franchisor
Yale framework · single-unit ROIC
Returns Analysis
Pulls Item 7 (investment) and Item 19 (revenue) from this brand's FDD into the Yale unlevered-ROIC formula. Override any input to stress-test it against your own assumptions.
The model · Yale framework
What would one Bodenvy unit return on the cash you put in?
Unlevered ROIC · per unit
82%
Above typical band (30–60%)
Levered LBO scenario · Yale Crease Capital framing
What would 25 Bodenvy units return on equity?
Equity IRR · 5-yr
31.2%
3.89× MOIC
Year-1 DSCR
2.58×
EBITDA ÷ debt service
Equity required
$7.4M
on $17.7M purchase
Total debt
$10.3M
SBA $5.0M + senior + seller note
Overview
About
Bodenvy appears to be a home décor, flooring, or interior design retail/service franchise where franchisees manage a showroom, serve customers with design consultations, and fulfill orders or installations. Franchisees likely handle sales, customer service, inventory management, and potentially installation or logistics. Day-to-day operations involve customer consultations, quote development, and coordination with suppliers or installation partners.
Item 7 · what it costs
The Vitals
Item 19
Financial Performance
Item 20 · unit dynamics
The Growth Chart
Year-over-year franchised unit counts and net change. Source: FDD Item 20.
Item 20 · 17 states with active franchisees
The Territory Map
Derived from franchisee contact records. Shows states with at least one current operator — not where the franchisor is registered to sell new units (that data is re-extracting in a future refresh).
States derived from franchisee phone area codes (Item 20). Approximate — ported numbers may show the original state, not the franchisee's current location.
Government records
SBA Loan Data
Aggregated from SBA 7(a) loan disclosures, public data unique to FranchiseVerdict.
FranchiseVerdict rating + FDD Items 3, 5, 6, 12, 17
Risk & Legal
Going concern status combined with a micro-scale system (3 units) and unvalidated unit economics represents HIGH RISK; franchisor viability and franchisee ROI require urgent clarification.
Score breakdown · what drove the 67 / 100 rating
- 01HIGHGoing Concern status indicates the franchisor may have solvency/operational viability issues that could jeopardize support and system stability
- 02MEDOnly 3 units in the system suggests extremely limited scale, making it difficult to verify unit economics, share best practices, or sustain corporate overhead
- 03MINORUnknown growth trajectory with only 3 units raises questions about franchisee recruitment, retention, and the franchisor's ability to grow the brand
- 04MINORHigh initial investment range ($321k–$569k) against only 3 operating units creates risk of inadequate ROI validation and unproven unit economics
- 05HIGHNo disclosed litigation is unusual for a franchise and may indicate either a very new system or incomplete FDD transparency
- 06MED7% royalty on $2.95M average revenue ($206k annually per unit) leaves limited margin for franchisee profitability relative to $373k reported net income
Severity inferred from the FDD text · not a regulatory classification
FDD Items 5, 6, 12, 17 · continued from Risk & Legal
Contract & Territory Detail
Item 11
Training & Operations
Item 20
Franchisee Contacts
Phone numbers extracted directly from this brand's FDD Item 20. After purchase, you'll also receive a list of validation questions tailored to this brand.
Franchisee contacts
18 numbers
One-time purchase · CSV download · Validation questions included
FDD download
Bodenvy · FDD (2025) PDF