Cost to Open a bubble tea shop in Da Nang
Estimated investment and break-even analysis
1.2 triệu Population10-35 triệu/tháng Rent RangeHigh F&B Density
Total Investment
452M VND
Monthly Rent
12M VND
Monthly Operating Cost
92M VND
Estimated Break-Even
8 months
Investment Breakdown
Thiết kế & thi công150M VND
Bảng hiệu15M VND
Construction & Renovation165M VND
Equipment105M VND
Other Costs48M VND
Working Capital70M VND
Construction & Renovation
Thiết kế & thi công150M VND
Bảng hiệu15M VND
Equipment
Thiết bị pha chế60M VND
Tủ lạnh15M VND
Bàn ghế20M VND
POS10M VND
Other Costs
Nguyên liệu10M VND
Giấy phép8M VND
Marketing khai trương30M VND
Monthly Cost Breakdown
Rent12M VND
Staff30M VND
Food & Materials34M VND
Other Fixed Costs1M VND
Variable Costs16M VND
Staff
Quản lý (x1)10M VND
Pha chế (x2)14M VND
Phục vụ (x1)6M VND
Estimated Revenue
153M VND
Based on 123 customers/day, avg. ticket 40,000 VND/person
Break-Even Timeline
8 months
452M VND / 61M VND profit/month
Estimates for the Da Nang area. Rent and costs may vary by specific location.
Get a detailed analysis →
Use the Validator tool to input your specific numbers
Get a detailed analysis →