Break-Even Analysis Tool

Customize parameters and calculate your brokerage's break-even point

Number of Agents

Number of Team Leaders

Rent Per AgentCalculate from total office rent

Monthly rent cost per agent/team leader

Salary

Team Leader Share

Other Costs

Marketing

SIM Card

Franchise Owner Salary (Monthly EGP)

Gross Revenue Rate (%)

Enter as percentage (e.g., 4 or 4%)

Agent Commission per 1M Sales (EGP)

Team Leader Commission per 1M Sales (EGP)

Withholding Tax (Fixed: 5%)🔒

VAT (Fixed: 14%)🔒

Income Tax (%)

Enter as percentage (7-12% range, e.g., 7, 10, or 12%)

Ready to Calculate

Adjust the parameters and click Calculate to see results