For a representative 75-room U.S. Best Western System Hotel, the base scenario is about $434,000 a year on a property-level EBITDA basis. This is an independent estimate, not a figure reported by Best Western. It is before financing interest, debt principal, depreciation, capital expenditures, personal income taxes and owner distributions.
- Legal franchisor
- Best Western International, Inc., an Arizona nonprofit corporation; the FDD calls the hotel owner a "Member" and the contract a Membership Agreement.
- Disclosure reviewed
- 2026 Membership FDD, issued February 27, 2026.
- Item 19 status
- No sales, profit, EBITDA, owner compensation or other financial performance representation is made. Item 19, p. 89.
- Applicable format
- Standard 75-room Best Western System Hotel. Other formats are not merged into this estimate.
- Benchmark
- 2024 U.S. hotel TRevPAR and EBITDA PAR published by STR/CoStar; the resulting 24.7% EBITDA margin is a broad-industry proxy.
- Date checked
- July 20, 2026.
The confidence rating is limited because the current Best Western FDD supplies neither actual unit revenue nor owner profit. The estimate therefore depends materially on an all-U.S.-hotel margin proxy and an analytical revenue spread.
Manager-run property result before interest, taxes, depreciation, capital spending and debt principal.
75 rooms x 365 days x $64 RevPAR. This is an Item 7 illustrative assumption, not actual sales.
$51.88 EBITDA PAR divided by $209.67 TRevPAR for 2024 U.S. hotels.
Base-revenue calculation for a new 75-room member; excludes variable booking, rewards and other charges.
Year-end 2025 population in Item 20; it is not an earnings sample.
May 2024 median wage in traveler accommodation, used only for the conditional owner-GM scenario.
What does Best Western officially disclose about owner earnings?
Best Western officially discloses no owner-earnings figure. Item 19 states that Best Western International, Inc. does not make representations about a Member's future financial performance or the past financial performance of company-owned or Member-owned outlets. That means there is no official average revenue, median revenue, EBITDA, operating profit, net income, owner salary or percentage-achieving result to quote.
The strongest same-brand evidence is therefore structural rather than performance-based. Item 7 identifies a representative 75-room Best Western System Hotel and uses $64 RevPAR in an illustrative calculation. RevPAR is room revenue per available room; it is not profit and it is not an actual performance sample. The annualized room-revenue anchor is:
Item 20 provides system context, not an earnings cohort. Licensed outlets declined from 1,768 at the start of 2025 to 1,748 at year-end. During 2025, the table reports 32 openings, 11 terminations, 39 non-renewals and 2 outlets that ceased operations for other reasons; a separate table reports 72 transfers. Best Western also reported two company-owned hotels, both operated by third-party management companies. None of these counts reveals revenue or owner profit. Source: 2026 Best Western International, Inc. Membership FDD, Item 20, pp. 89, 96 and 100.
How is the $305,000-$583,000 annual range calculated?
The range multiplies three modeled revenue levels by three EBITDA-margin assumptions. The central revenue is the FDD's $1.752 million structural room-revenue anchor. Because the FDD gives no distribution, the conservative and upside revenue cases use 80% and 120% of that amount as explicit editorial assumptions. The margin anchor is derived from STR/CoStar's 2024 U.S. hotel figures: $51.88 EBITDA per available room divided by $209.67 total revenue per available room, or 24.74%. The conservative and upside margins are three percentage points below and above that benchmark.
| Scenario | Modeled annual revenue | EBITDA margin | Estimated manager-run result |
|---|---|---|---|
|
Conservative 80% revenue; benchmark margin minus 3 points |
$1,401,600 | 21.74% | $304,759 |
|
Base FDD structural revenue; benchmark margin |
$1,752,000 | 24.74% | $433,509 |
|
Upside 120% revenue; benchmark margin plus 3 points |
$2,102,400 | 27.74% | $583,282 |
Conservative, base and upside scenarios for a representative 75-room Best Western hotel.
Interpretation: revenue and margin compound each other. A hotel operating below the structural RevPAR anchor and below the broad industry margin produces a result nearly $279,000 lower than the upside scenario.
Sources and formula: 2026 Best Western International, Inc. Membership FDD, Item 7, pp. 35 and 55; STR/CoStar 2024 U.S. hotel profitability data. Calculation: modeled revenue x scenario EBITDA margin. Figures rounded to the nearest $1,000 in the chart.
What exactly is included in this earnings proxy?
The modeled result is a property-level EBITDA proxy, not after-tax take-home pay. It is intended to reflect revenue remaining after normal hotel operating expenses and the kinds of management and ownership expenses represented in the broad STR/CoStar benchmark. It excludes financing interest, personal income taxes, depreciation, amortization, debt principal and capital expenditures. It also does not determine how much cash the owner distributes versus retains in the business.
- Room revenue
- The FDD-based $1.752 million anchor. It is not total owner income and does not include ancillary hotel revenue.
- EBITDA proxy
- Earnings before interest, taxes, depreciation and amortization. It is useful for operating comparison but is not the same as free cash flow or owner distribution.
- Debt service
- Excluded. Item 10, p. 62, says Best Western and its affiliates do not offer or guarantee financing, so no universal loan terms can be modeled responsibly.
- Capital expenditures
- Excluded. Renovations, replacement reserves and brand-standard projects can consume substantial cash even when EBITDA is positive.
- Personal taxes
- Excluded. Tax results depend on ownership structure, jurisdiction, deductions and the owner's circumstances.
How much do disclosed Best Western fees weigh on the base case?
Known core Item 6 charges total about $152,553 a year in the $1.752 million base-revenue scenario. This is a derived cost check for a new 75-room Best Western Member using the 5% Monthly Fee. It is not a complete fee total because reservation commissions, Best Western Rewards charges, travel-agent costs, co-op fees, interface charges, optional programs and performance-related charges depend on actual activity.
Annual calculation for a 75-room hotel at $1.752 million of Property Room Revenue.
Interpretation: the identifiable core brand burden equals about 8.7% of modeled Property Room Revenue before variable reservation, loyalty and channel charges. The 5% Monthly Fee and 2.1% Marketing and Technology Fees account for most of the calculated total.
Source: 2026 Best Western International, Inc. Membership FDD, Item 6, pp. 18-27. Other fixed core charges combine annual dues, PMS/GMS support, HMSS, IoT, Tools for Success, the OTA Marketing Fund assessment, annual convention registration, district/regional meeting registration and the Member Market Area assessment. Because the scenario uses an all-in industry EBITDA benchmark, these charges are shown as a reasonableness check and are not subtracted a second time.
Which recurring fees remain uncertain?
Channel mix and loyalty participation create the largest variable brand-cost uncertainty. Item 6 lists distribution commissions, GDS fees, third-party internet booking fees, travel-agent commissions, performance-based marketing charges and Best Western Rewards fees. These cannot be annualized without actual booking counts and qualifying Property Room Revenue.
- Monthly Fee: the model uses 5% of Property Room Revenue for a new buyer. The 3.5% rate is limited to the grandfathered ownership structure described in Item 6.
- Rewards: the standard Best Western Rewards fee is 5.5% of qualifying Property Room Revenue, subject to program credits and rules; it is not applied to all revenue in this model.
- Distribution: online travel agency, GDS, partner and travel-agent charges depend on the reservation source and volume.
- Technology and programs: interface maintenance can range from $0 to $921 per month, while co-op and optional revenue-management or sales programs vary by participation.
Does active ownership increase Best Western owner earnings?
Active oversight does not automatically remove the cost of qualified hotel management. Item 15, p. 83, requires direct management control through qualified and experienced management. For a standard Best Western hotel, that may be an approved management company with a full-time, dedicated, on-premises General Manager or one of the Member's employees serving as General Manager. The FDD does not say that ownership alone satisfies this requirement.
A conditional owner-operator model is possible only if Best Western confirms in writing that the owner may be the trained, full-time, dedicated, on-premises General Manager and the owner actually replaces a paid manager. Using the U.S. Bureau of Labor Statistics' May 2024 median wage of $66,880 for lodging managers in traveler accommodation produces the following estimated owner-GM benefit:
| Scenario | Manager-run EBITDA proxy | Owner-GM labor value | Conditional owner-GM benefit |
|---|---|---|---|
| Conservative | $304,759 | +$66,880 | $371,639 |
| Base | $433,509 | +$66,880 | $500,389 |
| Upside | $583,282 | +$66,880 | $650,162 |
Aiden is materially different: Item 15, p. 83, requires an approved management company, so the owner-GM scenario should not be applied to an Aiden hotel. This article does not merge Aiden, Best Western Plus, Best Western Premier, Executive Residency, @Home or GLō economics with the standard 75-room Best Western format.
What could move actual owner earnings outside the range?
Actual cash available to an owner can fall below or rise above the scenario range, and financing can make the difference substantial. The largest unresolved issue is the lack of same-brand unit-level revenue and expense data. The next largest is the mismatch between a broad U.S. hotel EBITDA benchmark and a specific 75-room Best Western property.
- Market revenue: occupancy and average daily rate determine RevPAR. The FDD's $64 input is illustrative and may be far from a specific property's stabilized result.
- Hotel condition and capital plan: replacement reserves, renovations, furniture, fixtures, equipment and brand-standard projects are outside EBITDA but reduce distributable cash.
- Labor and operating model: a management company, paid General Manager, breakfast service, amenities, maintenance needs and local wage levels change the expense structure.
- Insurance and property tax: CBRE reported that 2024 U.S. hotel insurance premiums rose much faster than hotel revenue in its 2,600-property preliminary sample.
- Booking economics: online travel agency commissions, loyalty charges and system-delivered reservation fees vary with channel mix.
- Interest and leverage: the model excludes interest and debt principal. A highly financed hotel can have positive EBITDA and still distribute little cash.
The 2024 STR/CoStar benchmark also reflects a national mix of chain scales, service levels, locations and ownership structures. It should not be treated as a Best Western average. The U.S. Census Bureau's NAICS 721110 definition confirms that hotels and motels form a broad industry category; it does not resolve format-level profitability.
What should a buyer verify before relying on this estimate?
A buyer should replace every scenario assumption with property-level documents and comparable Member interviews. The Federal Trade Commission explains that Item 19 is the section for franchisor financial performance representations. Because this FDD has none, oral or spreadsheet claims should be tested against written substantiation and actual records.
- Ask whether any current financial performance information is being provided and obtain the written Item 19 substantiation or the actual records of the specific existing hotel being purchased.
- Interview current and former Members from Item 20 and Exhibit G whose hotels match the target's room count, market type, service level, age and management model.
- Request three years of monthly occupancy, average daily rate, RevPAR, room revenue, ancillary revenue and channel-mix data for the target property.
- Reconcile every Item 6 charge to actual invoices, including Monthly Fees, Marketing and Technology Fees, advertising, Rewards, online travel agency commissions, GDS charges, PMS/GMS, HMSS and co-op costs.
- Separate General Manager salary and benefits, management-company fees, owner salary, distributions and retained earnings.
- Build a cash bridge from EBITDA through interest, property tax, insurance, replacement reserves, renovation spending and debt principal.
- Obtain written confirmation on whether the proposed owner may serve as the required full-time General Manager and which training or experience standards apply.
- Review the 2025 Item 20 transfers, terminations, non-renewals and ceased operations with local market context rather than treating system counts as proof of profitability.
What is the strongest defensible earnings conclusion?
The strongest defensible range is approximately $305,000 to $583,000 per year for a manager-run, 75-room Best Western hotel on a property-level EBITDA basis, with a $434,000 base scenario. It is a structural FDD-anchored estimate, not an official Best Western result. Revenue performance is the most important earnings driver because occupancy and average daily rate determine the room-revenue base and operating leverage magnifies the effect.
The largest uncertainty is that Item 19 provides no same-brand revenue or profit population, while the margin benchmark covers the broad U.S. hotel industry. Owner involvement can add approximately $66,880 of labor value only when the owner actually and permissibly replaces the required paid General Manager; that amount is compensation for work, not passive profit. Before making a decision, the buyer should verify Item 19 status, request written substantiation for any earnings claim, reconstruct the target property's EBITDA-to-cash bridge and interview comparable current and former Members.
All dollar amounts are U.S. dollars. Scenario calculations use full-precision inputs and are rounded only for presentation. No after-tax owner earnings estimate is provided.