Profit calculator
See what you'd earn — LockMe vs. franchise.
Six inputs, two business models, sixty months of simulated cashflow. Tune the numbers until they match your scenario, then download the full month-by-month table.
KPI comparison: LockMe vs. franchise model
Simulate your luggage-locker business
Adjust the parameters to project your potential revenue and investment recovery based on real-world data.
Revenue & cashflow with LockMe
Year 1
Revenue: €17,410
Cashflow: €-8,242
Year 2
Revenue: €33,882
Cashflow: €7,409
Year 3
Revenue: €37,098
Cashflow: €10,461
Year 4
Revenue: €40,311
Cashflow: €13,517
Year 5
Revenue: €43,526
Cashflow: €16,569
KPI comparison: LockMe vs. franchise model
Simulation based on real data from leading luggage-locker franchises.Investment
With LockMe
19,100 €
With franchise
64,970 €
Investment ROI
With LockMe
45 months
With franchise
>60 months
Operational break-even
With LockMe
10 months
With franchise
16 months
Estimates are pre-tax and exclude payment-processor fees. Based on standard LockMe pricing and indicative franchise terms surveyed in 2026. Adjust the advanced settings to match your scenario.
How the numbers work
The simulation runs the same gross-revenue model through two cost structures. Occupancy ramps from 0 % to your target over the first year, then grows annually at the rate you set, capped at the ceiling you choose. Monthly fixed costs are deducted from both models identically — the only difference is each model's share of gross revenue and upfront investment.
- LockMe model: €300 per locker + €2,600 setup. 5 % revenue share. Your brand, your customer relationship, your reviews.
- Franchise model: €454 per locker + €30,000 franchise fee + €10,000 setup. 25 % royalty. Marketplace owns the customer.
For the long-form argument behind the numbers, read the franchise vs. independent comparison. For LockMe's actual plans, see pricing.
Talk to a human
Numbers look right? Let's model your specific shop.
30-minute walkthrough on a real demo store. We plug in your city, your locker mix, your foot traffic — and show you the dashboard you'd run.