Business case
Run the numbers on IHHT
Set your audience, device and expected usage, and see straight away how an IHHT station pays off over time. All figures excluding VAT.
1 · Audience
2 · Segment
3 · Device (net price)
Buy or lease several stations – price, servicing and capacity scale with it.
14 sessions per week in total · €14,900 net
4 · Financing
5 · Parameters
Range 20 to 250 euros. Use arrow keys for five-euro steps. Home for the minimum, End for the maximum.
Range 1 to 60 sessions. Use arrow keys to change in steps of one. Home for the minimum, End for the maximum.
Variable costs currently €333 per month
6 · Monthly running costs (net)
€1,183per month
Monthly revenue
€3,334
14 sessions × €55 × 4.33 weeks
- Device cost
- €14,900
- Monthly result
- +€2,151
- First-year result
- +€10,912
One-off payment · 1 × €14,900 net per device
after running costs
after device and running costs in year one
All costs covered from month 7
The link carries all inputs – recipients see the same calculation.
Talk the numbers through
We will look at your assumptions with you and say honestly what is realistic in your setting.
Discuss my resultPayback curve
Cumulative result over 60 months. Hover or tap the curve to read a single month.
All costs covered from month 7
Break-even timeline
The month when all costs are covered — based on the assumptions listed below.
Break-even in month 7
Horizon: 60 months
Cost parameters used
- Price per session
- €55
- Sessions per week
- 14
- Variable costs per session
- €6
- Variable costs per month
- €333
- Fixed costs per month
- €850
- Device costs
- €14,900
Overview — purchase (net)
- Month 1−€12,749
- Revenue
- €3,334
- Running costs
- −€1,183
- Device cost
- −€14,900
- Month 3−€8,447
- Revenue
- €10,002
- Running costs
- −€3,549
- Device cost
- −€14,900
- Month 6−€1,994
- Revenue
- €20,004
- Running costs
- −€7,098
- Device cost
- −€14,900
- Month 12+€10,912
- Revenue
- €40,008
- Running costs
- −€14,196
- Device cost
- −€14,900
- Month 18+€23,818
- Revenue
- €60,012
- Running costs
- −€21,294
- Device cost
- −€14,900
- Month 24+€36,724
- Revenue
- €80,016
- Running costs
- −€28,392
- Device cost
- −€14,900
- Month 36+€62,536
- Revenue
- €120,024
- Running costs
- −€42,588
- Device cost
- −€14,900
- Month 48+€88,348
- Revenue
- €160,032
- Running costs
- −€56,784
- Device cost
- −€14,900
- Month 60+€114,160
- Revenue
- €200,040
- Running costs
- −€70,980
- Device cost
- −€14,900
All figures are net and non-binding. They are guide values based on your inputs and do not constitute earnings, financing or tax advice.