FranchiseVerdict
Brain Tune Café logo
FV-00380·MODERATEExcellent91

Brain Tune Café

Formerly known as Thirstea

Food & Beverage - Coffee & TeaFranchising since 2023Website
Investment
$213K – $291K
29th pct Coffee & Tea
Avg revenue
$232K
1st pct Coffee & Tea
Royalty
5.0%
17th pct Coffee & Tea
Units
7
43rd pct Coffee & Tea
SBA default

Bottom line

  • Total investment $213K – $291K including a $40K franchise fee, 5.0% ongoing royalty.
  • Average unit revenue of $232K/year (median $237K). Estimated payback in 4.0 years.
  • Rated MODERATE with a risk score of 65/100.
  • Emerging franchise — only 3 years of franchising with 7 units. Early-stage systems carry higher risk but may offer better territory availability.

Item 1 · who you're contracting with

The Franchisor

Legal entity
Brain Tune Cafe, LLC
Incorporated in
Wyoming
HQ
30 N Gould Street, Suite 4000, Sheridan, WY 82801
Auditor
DA Advisory Group PLLC
Audited financials

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 Brain Tune Café unit return on the cash you put in?

Revenue · per unit, per year
$
FDD Item 19 reports $231,546
Franchisor take · royalty + ad fund
Royaltytyp 68%
%
Ad fundtyp 35%
%
Operating costs · category default: restaurant
COGS
%
Labor
%
Rent / occupancy
%
Other operating
%
Total invested capital · what you actually put in
Initial investment
$
FDD Item 7: $213K–$291K
Working capital
$
FDD reports $25K–$35K

Unlevered ROIC · per unit

10%

Below typical band (30–60%)

0%30–60% Yale band80%

Store EBITDA · annual
$28K
EBITDA margin
12.0%
Total invested
$282K
Payback
122 mo
Unit-level only. A multi-unit portfolio gives up roughly 5–15% of this to shared services (corporate G&A) before reaching the ~10-unit break-even Yale describes.

Levered LBO scenario · Yale Crease Capital framing

What would 25 Brain Tune Café units return on equity?

Edit assumptions

Equity IRR · 5-yr

49.9%

7.57× MOIC

Year-1 DSCR

1.88×

EBITDA ÷ debt service

Equity required

$232K

on $1.2M purchase

Total debt

$926K

SBA $0.6M + senior + seller note

Overview

About

Brain Tune Café franchisees operate specialized cafés combining beverage/food service with cognitive training, brain health products, and wellness services. Day-to-day operations include customer service, product inventory management, facilitation of brain training programs or workshops, and potentially staff management depending on location size.

Founded
2023
FDD year
2025
States available
2

Item 7 · what it costs

The Vitals

Total investment
$213K – $291K
All-in to open one unit
Liquid capital
$25K – $35K
Cash you must have on hand
Franchise fee
$40K
Royalty
5.0%
Gross Revenue · typical 6–8%
Ad fund
1.0%
typical 3–5%
Total fee load
6.0%
vs 9–13% typical
Payback period
4.0 yrs
From v3 / Item 19

Item 19

Financial Performance

Avg gross sales
$232K
Per unit, per year
Median gross sales
$237K
Item 19 type
EBITDA
Sample size
3 units
vs category median 13 · small
Range (low → high)
$201K$257K
Cohort dispersion
Transparency
10 / 5
vs category median 2 / 5 · above
Revenue rank1th
vs Food & Beverage - Coffee & Tea peers
Investment cost rank29th
Lower investment ranks lower (better)
Royalty rate rank17th
Lower royalty = lower percentile (better)
Unit count rank43th
vs Food & Beverage - Coffee & Tea peers
Risk score rank54th
Lower risk = lower percentile (better)

Item 20 · unit dynamics

The Growth Chart

Total units
7
Opened
5
Last reporting year
Closed
0
Turnover rate
0.0%
Company-owned
0
Corporate units in the system
% franchised
100%
vs corporate-owned
2023
7+4
Franchised units
2024
0
Franchised units
2025
0
Franchised units

Year-over-year franchised unit counts and net change. Source: FDD Item 20.

Item 20 · 6 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).

AK
ME
VT
NH
MA
RI
CT
NY
NJ
PA
DE
MD
DC
WA
OR
CA
NV
ID
MT
WY
UT
CO
AZ
NM
ND
SD
NE
KS
OK
TX
MN
IA
MO
AR
LA
WI
IL
MS
TN
MI
IN
KY
AL
OH
WV
GA
VA
NC
SC
FL
HI
Registered · 6 states
Not registered

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.

No SBA loan data available for this brand.

FranchiseVerdict rating + FDD Items 3, 5, 6, 12, 17

Risk & Legal

65
Risk · 0-100
MODERATE65 / 100

Micro-franchise system with going concern status, undisclosed unit performance data, and suspiciously high reported margins requires extensive validation before investment.

Score breakdown · what drove the 65 / 100 rating

  1. 01HIGHGoing Concern warning indicates the franchisor may have financial viability issues despite not disclosing litigation
  2. 02MEDOnly 7 units system-wide suggests minimal scale, limited support infrastructure, and unknown/stagnant growth trajectory
  3. 03MINORAverage net income of $63,792.92 on $231,546 revenue (27.5% net margin) is exceptionally high and potentially unrealistic—warrants verification of accounting methodology
  4. 04MEDNo Item 19 financial performance representations disclosed—franchisor unwilling to substantiate the claimed averages
  5. 05MINORHigh initial investment ($213,300–$291,400) relative to system size creates risk if franchisor lacks operational stability
  6. 06MED5% royalty on gross revenue (not net) compounds risk if unit-level profitability declines

Severity inferred from the FDD text · not a regulatory classification

FDD Items 5, 6, 12, 17 · continued from Risk & Legal

Contract & Territory Detail

Territory
Radius
Protected territory
Yes
Initial term
10 years
Renewal term
10 years
Online sales rights
Restricted
Franchisor can compete
Yes
Hire a manager?
Allowed
Litigation count
0
Right of first refusal
Yes
Franchisor can buy back on resale
Mandatory arbitration
Yes
Jury trial waiver
Yes
Non-compete
2 yrs
Post-termination restriction
Owner-operator
Required
Governing law
Wyoming

Item 11

Training & Operations

Classroom training
27 hrs
On-the-job training
36 hrs
POS system
Square
Operating tech stack

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

11 numbers

Locked
(760) 975-••••
CA
(804) 371-••••
VA
(346) 212-••••
TX

One-time purchase · CSV download · Validation questions included

FDD download

Brain Tune Café · FDD (2025) PDF

Single-page checkout · instant download · CSV export of contacts available separately above