DANCE & GYMNASTICS CENTER NORTH OF OMAHA
Located a short drive north of Omaha, this growing dance studio has flourished from just a handful of students to over 120 in the past 6 years. Housed in a spacious, open 6,000-sq. ft. facility, children are instructed in ballet, tap, and gymnastics, and may also participate on dance teams. With the seller, there are 3 other coaches and teachers working Monday through Thursday in the evenings. They recently also added several bounce houses and other fun party essentials for indoor birthday parties and events around the community.
Looking to sell because of family health issues, the owner is willing to stay on as an instructor, and a buyer would be hard-pressed to find a better choreographer. With many credits to her name, she has recently created routines that have qualified her dancers for a world competition.
This studio is in-demand and waiting for a new owner to keep it growing for years to come. Growth exists in partnering with schools for instruction and studio use, as well as adding more adult classes. A buyer could also consider devoting some space for fitness.
At a purchase price of $65,000, a buyer paying 30% down could profit $23,619 after debts. This represents a 121% return on investment during the first year.
- Year Established: 2011
- Location and Service Area: Northwest of Omaha, Nebraska
- Classes: Ballet, tap, gymnastics, dance team
- Enrollment: 120+ enrolled for classes, 300+ monthly visits
- Lease: 6,000 sq. ft. leased for $1,295/month
- Reason for Selling: Family health issues
- Employees: 3 Coaches/Teachers in addition to seller
- Hours: Monday – Thursday 4pm-9pm for classes
- Seller Training Period: Seller is willing to stay on as an instructor
- Growth Opportunities: Partner with schools; more adult classes convert some classrooms for fitness
- Current Owner’s Responsibilities: Owner teaches classes and develops routines
- List Price: $64,000
- Gross Sales:
- 2018 - $98,851
- 2017 - $102,428
- 2016 - $90,996
- 2015 - $81,318
- 2014 - $54,837
- Cash Flow:
- 2017 - $31,914
- 2016 - $20,515
- 2015 - $30,252
- 2014 - $24,572
- 31% Profit Margin
- $20,000 in Assets included in the purchase:
- $5,000 in apparel
- $15K in industrial bounce houses including a 32 ft. double slide, obstacle course, jousting arena, and traditional bounce houses
- Intangible Assets:
- Active social media accounts that are monitored for SEO traffic
- Talented roster of teachers/students
- Name recognition
*amounts may vary
Cash Flow Analysis
|Description of Financial Statement||Tax Return||Tax Return||Tax Return||Tax Return||Tax Return||Notes|
|Net Income Shown on Financial Statement||$21,794||$4,023||$22,707||$8,968||$-2,968|
|Home Office||$750||$750||$750||$750||$750||Expenses unrelated to business|
|Hail Damage Replacement||$0||$11,600||$0||$11,600||$0||One-time expense|
|Auto-Personal Use||$8,346||$10,935||$3,922||$2,383||$3,141||Auto expenses unrelated to business|
|Seller's Cash Flow = Total Addbacks + Net Income||$31,914||$32,115||$30,252||$24,572||$1,467|
|Profit Margin||31.16 %||35.29 %||37.20 %||44.81 %||3.43 %|
- 31% profit margin
- Consistent growth in sales yearly
About the Studio
- 3 PT coaches/teachers
- The seller is also an instructor and choreographer
- 6,000-sq. ft. facility leased for $1,295/month
- Open space with a front office
- Instruction includes ballet, tap, gymnastics, competitive dance and more
- Currently 120+ kids enrolled in classes
- Classes run from September to May, with summer devoted to camps
- 2016 has shown more steady monthly sales, as opposed to the drastic swings from month to month in years past
- The studio has grown in presence and student numbers, and is producing more reliable income
- A large percentage of income is generated by summer camps and competitions
- A new owner could increase profits by offering more camps and focusing on competitive dance teams
The Firm Business Brokerage used a Cash Flow Valuation methodology to determine the Purchase Price of the business. The formula used is as follows:
Cash Flow x Multiplier = Price
Cash Flow is the sum of net income plus any owner perks and non-onward going expenses.
Multiplier is a prescribed number between 1 and 5 determined by a 100-point, 20-question rating system used to determine the business valuation (average is 3).
The Cash Flow for 2017 is $31,914. The prescribed multiplier is 2.
With this information, the computation result follows:
$31,914 x 2 = $63,828
The List Price for the business is set at $64,000.
30%Buyer Down Payment: $19,200
15%Seller Financing: $9,600
55%Bank Loan: $35,200
Seller Financing 5-year term at a rate of 4.50% equals a monthly loan payment of $179.
Bank Loan 7-year term at a rate of 5.25% equals a monthly loan payment of $502.
After business expenses and annual loan payments of $8,168, a buyer would retain a net operating income (profit) of $23,746. A 30% down payment of $19,200 results in a 123% return on investment in the first year!
A lender is required to have a minimum 1.5 coverage ratio for any business loans extended. At a proposed Purchase Price of $64,000 with the terms listed above, the coverage ratio is 3.91.
Please note that the decision of whether to extend a loan on any sale belongs to the bank, and this document does not guarantee specific terms or verify that financing is available.
Offer Price: $
% Buyer Cash Down at Closing: $
% Seller Carry Back via Promissory Note: $
year term at a rate of %
% of Purchase Price secured by Buyer and Seller
Total Bank Loan Need: $
% of Purchase Price
Desired Loan Type:
Desired Bank Terms: year term at a rate of %
Total Business Assets, Inventory, and A/R: $
Total Undercollateralized Loan: $
|Monthly Payment to Bank:||$|
|Yearly Payment to Bank:||$|
|Monthly Payment to Seller:||$|
|Yearly Payment to Seller:||$|
|Total Monthly Debt Service:||$|
|Total Yearly Debt Service:||$|
Fixed Charge Coverage Ratio
The bank will require a minimum ratio of 1.5 to be lendable.
2017 Cash Flow
|Annual Debt Service:||$|
Buyer's Net Operating Income (NOI)
The amount of money the Buyer will retain as profit.
2017 Cash Flow
|Annual Debt Service:||-$|
Buyer's Return on Investment (ROI)
The rate of return on the Buyer's down payment.
|Document Title / Description|
This folder is empty.
Access to this Deal Room is restricted
Would you like to access the deal room?Yes, please
Already have an account? Log in here.
Print, sign and send to:210 N 78th St. 2nd Floor
Omaha, NE 68114
Or fax to: