M
Mise
Restaurant Simulator
Sandbox · month 0€207,335
The question
If you opened this
restaurant, would
the numbers work?
Choose a concept and a location, set your prices, your costs and your capital — then run the months and find out how long the cash lasts.
Your restaurant
No permanent failure. Change anything, simulate any stretch of months, and see what the numbers do.
Concept
The dependable all-rounder. Lunch and dinner.
Location
City Centre: even weekdays, busy weekends.
The space
3,118 covers/month capacityTotal seats
60
Daily capacity
120 covers
Monthly capacity
3,118
Seating density
1.60 m²/seat
Pricing
€29.25 avg spendBeverage attachment rate75.0%
Takeaway share8.0%
Delivery share7.0%
Variable costs
Food cost31.0%
Beverage cost25.0%
Packaging3.0%
Delivery commission28.0%
Payment processing1.5%
Labour
Labour cost as % of revenue33.0%
Most healthy restaurants sit between 26% and 34%.
Fixed costs
€10,440 / monthOpening investment
€192,665 totalContingency10.0%
Financing
Interest rate7.0%
Tax rate on profit25.0%
Total initial investment
€192,665
Remaining opening cash
€207,335
Break-even covers
1,044/mo
Break-even occupancy
33%
Everything above is an assumption you can change later.