Rural Coworking Revenue Calculator
The Foundry
Inputs
Town population
% Remote / Freelance
Enter 0.07 for 7%
Market conversion rate
Enter 0.05 for 5%
Square footage
Membership Types
+ Add Membership
Delete
Price / mo
Units
Occupancy
0–1 (e.g. 0.8)
Delete
Price / mo
Units
Occupancy
0–1 (e.g. 0.8)
Delete
Price / mo
Units
Occupancy
0–1 (e.g. 0.8)
Meeting Rooms
Rooms
Hours / week
Hourly rate
Utilization
0–1 (e.g. 0.35)
Day Pass & Mailbox
Day pass $
Passes / mo
Mailbox $
Mailbox units
Mailbox occ
Other revenue / mo
Community Memberships
Price / mo
Members
Events
Events / mo
Avg rate
Expenses
Rent
Utilities
Internet
Software
Insurance
Cleaning
Marketing
Staff
Other Fixed
Variable Per Member
Addressable Market
100
people
Monthly Revenue
$23,542
Monthly Profit
$3,348
Scenario Comparison
Revenue Breakdown
Hot Desk Membership
$2,533
Full-Time Desk
$2,421
Private Office
$5,950
Meeting Rooms
$4,243
Day Passes
$3,000
Mailbox
$1,015
Community
$3,000
Events
$1,080
Other
$300
Total
$23,542
Breakeven
Fixed monthly costs
$16,000
Avg revenue / member
$60
Contribution / member
$42
Members needed
384
Actions
Reset
Export Scenario