FranchiseVerdict
Scottish Inns, Red Carpet Inn, Master Hosts Inns, Passport Inn, Downtowner Inns logo
B62/100

Scottish Inns, Red Carpet Inn, Master Hosts Inns, Passport Inn, Downtowner Inns — Financial Models

Lodging - Hotels & Motels · Investment: $134K – $2.6M · Avg revenue: —

Back to brand page
Blue values = direct from FDD (Item 7 investment, Item 19 revenue)Gray values = category-benchmarked estimate — override any field

What one unit earns on your invested capital

Model A · Single-Unit Return

Computes unlevered return on invested capital (ROIC) for a single franchise unit. The target band for an attractive franchise is 30–60% ROIC — below that and a passive index fund likely outperforms; above that and the franchisor has pricing power you're subsidizing.

Note: Item 19 revenue is what the franchisor discloses — it's the top line only. Operating costs below are category estimates. Override them to match your real lease quote, labor market, and build-out budget.

Returns model · single-unit ROIC

What would one Scottish Inns, Red Carpet Inn, Master Hosts Inns, Passport Inn, Downtowner Inns unit return on the cash you put in?

From FDDCategory estimateYou overrode an FDD value
Revenue · per unit, per yearest.
$
Item 19 not disclosed — enter your estimate
Franchisor take · royalty + ad fundest.
Royaltyest.typ 6–8%
%
Ad fundest.typ 3–5%
%
Operating costs · hospitality category estimateest.
COGSest.
%
Laborest.
%
Rent / occupancyest.
%
Other operatingest.
%
Total invested capital · what you put in to openFDD
Initial investmentFDD
$
FDD Item 7: $134K–$2.6M (midpoint used)
Working capitalFDD
$
FDD reports $90K–$175K

Unlevered ROIC · per unit

5%

Below the 30–60% attractive-franchise band

0%30–60% attractive band80%
Store EBITDA · annual
$83K
EBITDA margin
11.0%
Total invested
$1.5M
Payback
219 mo
Single-unit 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 point.

Scottish Inns, Red Carpet Inn, Master Hosts Inns, Passport Inn, Downtowner Inns did not disclose financial performance in FDD Item 19. The ROIC and return models require Item 19 revenue — without it all inputs are estimates. You can still run the calculator with your own assumptions by entering an expected revenue figure.

Returns model · single-unit ROIC

What would one Scottish Inns, Red Carpet Inn, Master Hosts Inns, Passport Inn, Downtowner Inns unit return on the cash you put in?

From FDDCategory estimateYou overrode an FDD value
Revenue · per unit, per yearest.
$
Item 19 not disclosed — enter your estimate
Franchisor take · royalty + ad fundest.
Royaltyest.typ 6–8%
%
Ad fundest.typ 3–5%
%
Operating costs · hospitality category estimateest.
COGSest.
%
Laborest.
%
Rent / occupancyest.
%
Other operatingest.
%
Total invested capital · what you put in to openFDD
Initial investmentFDD
$
FDD Item 7: $134K–$2.6M (midpoint used)
Working capitalFDD
$
FDD reports $90K–$175K

Unlevered ROIC · per unit

5%

Below the 30–60% attractive-franchise band

0%30–60% attractive band80%
Store EBITDA · annual
$83K
EBITDA margin
11.0%
Total invested
$1.5M
Payback
219 mo
Single-unit 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 point.

These models are for research and scenario planning only — not investment advice. Actual results depend on your specific location, management, and market conditions. Consult a franchise attorney and accountant before signing any franchise agreement.