The business concept behind this financial model combines recurring revenue from subscription-based services with real estate ownership. The idea is to purchase or develop land and build coworking pods that users can access through a monthly membership subscription. These pods can be built closer to residential areas, thereby making commutes easy for users and still a better alternative than trying to work at home. The pods are much easier to develop than office buildings.
$75.00 USD
After purchase, the template will be immediately available to download. You can also get it in the real estate models bundle, the industry-specific bundle, the subscription financial models bundle and the Super Smart Bundle.
To me, the standout features include having up to four different joint venture waterfall scenarios, a new utilization logic framework to account for price elasticity as the pods attain higher utilization over time, and clear cash flow forecasting / cash requirement analysis with dynamic assumptions.
Template Features:
- Up to 10-year analysis.
- Includes monthly and annual pro forma, executive summary, IRR, DCF Analysis, and more.
- Model up to 60 locations, each with their own dynamic assumptions.
- Assumptions per tranche include:
- Launch month.
- Setup months until revenue.
- Base monthly membership price.
- Pricing elasticity factor.
- Starting occupancy / utilization.
- Utilization growth.
- Target utilization.
- Long-term stabilized utilization.
- % of CAPEX financed, loan terms, i/o period if applicable, and closing costs / other costs at launch.
- Run various scenarios to determine how IRR, returns, and general feasibility are impacted by lower utilization rates, various direct costs, and corporate overheads.
- Exit value can be based on a cap rate (against NOI / EBITDA), and EBITDA multiple, or a revenue multiple.
- Displays ARR for the recurring memberships.
- Lots of charts / visualizations.
- Error checking between summaries and detailed cash flow.
To me, this model does a great job at allowing the user to show the difference of aggressive or conservative launching strategies. Mainly how much more money is needed with faster scaling and how that impacts long-term exit valuations.
This business is also interesting because you can have over utilization. For example, if you are renting out office space, you can't rent the same space to multiple people, but with these coworking pods you are selling a subscription for access and not everyone will use their subscription every day of the month. That means you technically can have a utilization rate that is greater than 100% (meaning more people are paying for the subscription than there are seats available). This is because everyone might not use a station every day nor for the whole day. There are no assigned pods. You just pay and then you can go and use the pods if available.
These pods may have lockers, personalized logins for computers, Wi-Fi, food and beverage dispensers, common areas, security, valet, and all sorts of things depending on how you want to build the pods and what you want to include in them.
What makes neighborhood coworking pods unique
Hyperlocal, walkable access
- Sited within residential blocks or mixed‑use buildings, so the “commute” is 5–15 minutes by foot or bike. That unlocks early‑morning/late‑afternoon usage that downtown spaces rarely capture.
Micro‑footprints and modularity
- The atomic unit is a sound‑isolated booth or small room (often 20–60 sq ft), combined into 1–6‑pod sites. You can right‑size supply to actual neighborhood demand and add capacity in small increments.
Fast, light buildouts
- Prefab pods, minimal MEP, and limited furniture mean shorter lead times and lower capex per seat. Pods are relocatable, which reduces lease exit risk.
Unattended operations by design
- App‑based access control, sensors for occupancy and noise, automated booking/billing, and usage‑based cleaning. Labor scales with exceptions (incidents), not with hours of operation.
A different demand curve
- Sessions skew to 30–120 minutes (calls, interviews, heads‑down sprints). Utilization peaks align with school hours and video‑meeting windows more than with traditional 9–5 desk demand.
Flexible product & pricing
- Hourly passes, bundles of monthly hours, and enterprise credits tied to an employee’s home ZIP code. Dynamic pricing can nudge demand into shoulder hours.
Creative real‑estate economics
- Shorter licenses and revenue‑shares with landlords, co‑tenancy inside cafés or gyms, or amenity partnerships with multifamily buildings. These options diversify site costs vs. classic office leases.
Portfolio network effects
- Each new pod within a member’s walking radius raises the platform’s utility (higher retention and share of wallet). Coverage density, not just total seats, drives LTV.
Community fit and trust
- Smaller footprints integrate quietly into neighborhoods. Clear rules, acoustic performance, and predictable cleaning matter as much as fancy interiors.
Regulatory nuances
- Because pods concentrate people in tiny spaces, you must model for ventilation, ADA access/turning radii, egress, and local use classification—small details with outsized risk if ignored.
Similar Templates:
