Legal Beans: To Buy, or Not to Buy?
So I was inspired by Ankit Duggal and RER’s “Deal of the Week” and decided to create my own version of that right here!
Target: Legal Beans in Hoboken, NJ: Click here to view the LoopNet listing http://www.loopnet.com/Listing/17301837/86-Garden-Street-Hoboken-NJ/
Description: Restaurant in Hoboken, NJ that caters to the Breakfast, Lunch, Brunch and Take-Out crowds and, from my observation, appears to have good reputation and plenty of customers.
Purchase Price: $850,000, which includes the real estate (1,200 square feet), all the equipment in the kitchen and the business’ name (at least the Loopnet ad suggests the buyer can keep the name).
Sales/Operating Profit? This one we don’t get, which is too bad. As investors we are faced with imperfect information all the time, so we can make some inferences, do some back-of-the-envelope math, and determine if we want to explore the opportunity further.
Back of the Envelope Math:
Industry Standard: Full-Service restaurants sell for 30% Annual Sales plus inventory. Our purchase price has the price of the real estate embedded into it though. The listing suggests the real estate is worth $799,000. Feels overpriced. Comp data points to the real estate being worth closer to $600,000 or $650,000
Cost of the Restaurant: $850,000 minus $650,000 = $200,000
Estimated Sales: $200,000/30% = $666,667 per year.
Estimating Operating Profits: $666,667 * 3.0% = $20,000 per year. (Industry standard suggests operating margins are typically between 3.0% and 3.5%)
Estimated Financing Costs: If we put down 30% ($255,000), which is standard in commercial loans, we would need to finance $595,000. Using an interest rate of 7%, our estimated mortgage payments would be about $4,000 per month. We still need to account for taxes and insurance though. I assume my operating margin above includes this expense, since that 3.0% margin assumes the cost of leasing the space.
Let’s also assume we can also finance our down payment via a SBA loan, but we need to put down 10% of THAT amount, which would be $255,000 * 10% = $25,500
Estimated Value of Real Estate: This is probably the hardest one to figure out, and you might want to call the guys are RER to help out with this step, but for this exercise, lets assume the value of the real estate grows at 15% per year.
So what is our ROI in 7 years?
Upfront cost: $25,500
Present Value of Annual Profits: $102,000 (assuming a discount rate of 10%)
Present Value of Real Estate (which we assume is worth $650K at period 1): $810,000
Return on Investment: 102,000 + 810,000 - 650,000 = 262,000
Annualized ROI = (262,000 / 25,000) ^ (1/7 years) - 1 = 40%. Not bad.
Thoughts and Conclusions: There are many flaws in the above math. We have not factored in the likelihood we will need to invest in considerable capex within the 7 year horizon. We have also ignored the start-up costs associated with assuming the operation. Our data is highly suspect, and we have not included the cost to insure the business, property taxes, etc etc. Our discount rate is too conservative as well (and should reflect the opportunity cost of our capital as well as the risk of the venture). We have also highly OVERSIMPLIFIED the calculation of our real estate investment.
Ultimately, more information would be needed for a better analysis. Also, the ability to finance this investment with a commercial loan and a SBA loan is KEY to making this deal worth it. Without the financing, we walk.
Disclaimer: The above post is 100% MY opinion and should not be interpreted as investment advice.


