How Much Does a Candlewood Suites Franchise Owner Make?

Get Franchise Bundle
Get Full Bundle:
$79 $49
$99 $79
$49 $29

TOTAL:

Estimated annual owner earnings
$463,000–$1.08 million

A manager-run, 120-suite Candlewood Suites hotel may generate roughly $463,000 to $1.08 million of pre-tax owner earnings per year in the three scenarios modeled here. The base scenario is about $740,000. These figures are independent estimates anchored to the 2026 Franchise Disclosure Document’s 2025 median Revenue Per Available Room, not earnings reported by Holiday Hospitality Franchising, LLC.

Evidence mode: Mode C Confidence: Limited Format: 120 suites Performance period: 2025
Independent estimate

This range is an independent analytical scenario. It is not an Item 19 financial performance representation by the franchisor. It combines identified 2026 FDD facts with separately labeled revenue and operating-margin assumptions. Actual results can differ materially because of location, hotel format, room demand, rates, labor, occupancy costs, distribution mix, financing, owner involvement, management quality, capital spending and execution.

Data basis

Legal franchisor: Holiday Hospitality Franchising, LLC. FDD: issued April 2, 2026. Item 19 status: official 2025 Occupancy Rate, Average Daily Room Rate and Revenue Per Available Room for 298 U.S. Mature Hotels; no Gross Sales, Operating Profit, EBITDA, Net Income or owner-compensation disclosure. Population: Mature Hotels open at least two full years and meeting the Item 19 eligibility rules. External benchmark: U.S. Bureau of Labor Statistics lodging-manager wages for the owner-role sensitivity. Checked: July 15, 2026. The FDD is cited by year, Item and page because no matching franchisor-hosted public copy was identified.

Scenario $740,000 Base pre-tax owner-earnings proxy

Manager-run hotel; before financing, capital expenditures and personal taxes.

Official $73.45 Median 2025 RevPAR

The central Item 19 room-revenue measure used for the model.

Derived $3.22M Annual room revenue at 120 suites

$73.45 × 120 suites × 365 days; not total hotel sales or owner income.

Official 298 / 407 Mature-hotel coverage

73.2% of the disclosed U.S. hotel count qualified for Item 19.

Official 8.0% Royalty plus Services Contribution

5.5% + 2.5% of Gross Suites Revenue, before other recurring charges.

Item 19 evidence

What does Candlewood Suites Item 19 actually measure?

Item 19 officially measures room-demand and room-rate performance, not owner earnings. For fiscal 2025, it reports average and median Occupancy Rate, Average Daily Room Rate and Revenue Per Available Room for 298 U.S. Mature Hotels. The cohort included hotels open for at least two full years, with fewer than 10% of rooms out of order, no qualifying default and the other disclosed eligibility conditions.

The distinction is decisive. Revenue Per Available Room, or RevPAR, is room revenue divided by available rooms. It combines room rate and occupancy, but it does not deduct payroll, housekeeping, utilities, insurance, franchise fees, management costs, repairs, property taxes, interest or capital expenditures. It therefore cannot be described as salary, cash flow or profit.

Official 2025 Item 19 measure Average Median Range and population detail
Occupancy Rate 73.8% 74.2% 27.4% to 96.2%; 152 hotels, or 51.0%, exceeded the average.
Average Daily Room Rate $104.12 $102.02 $69.71 to $225.38; 130 hotels, or 43.6%, exceeded the average.
Revenue Per Available Room $76.88 $73.45 $35.02 to $202.07; 127 hotels, or 42.6%, exceeded the average.
Mature Hotel population 298 — 298 of 407 disclosed U.S. hotels qualified; Item 19 used licensed and affiliate-managed data.

Source: 2026 Candlewood Suites FDD, Item 19, pp. 82–85; Item 20, p. 86. The FDD says the operational data were largely submitted by licensed and managed hotels and were not independently audited or verified. Item 20 also excludes certain branded hotels managed for the U.S. government.

Revenue is not earnings

The 2025 median RevPAR of $73.45 is the strongest central same-brand revenue anchor, but it is still a room-revenue statistic. The earnings model below adds an explicit operating-margin layer because the FDD does not supply hotel expenses or owner profit.

Scenario model

How does RevPAR become an annual owner-earnings estimate?

The model first converts median RevPAR into annual room revenue, then applies three explicitly assumed all-in operating cash margins. The applicable format is the FDD’s typical 120-suite Candlewood Suites hotel. Because RevPAR already reflects both occupancy and room rate, multiplying by occupancy again would double-count it.

$73.45 median RevPAR × 120 available suites × 365 days = $3,217,110 derived annual room revenue

The Conservative and Upside revenue anchors are 80% and 120% of that central amount. This spread is an editorial sensitivity assumption, not an Item 19 quartile or probability. The 18%, 23% and 28% margins are also analytical assumptions because neither the FDD nor a directly comparable government dataset provides a Candlewood Suites all-in hotel operating margin. Each margin is treated as already including normal unit-level labor, a paid general manager, occupancy costs, operating supplies, management expenses and recurring franchise charges; no FDD fee is subtracted a second time.

  • Conservative: 80% of median-derived room revenue and an 18% operating cash margin.
  • Base: median-derived room revenue and a 23% operating cash margin.
  • Upside: 120% of median-derived room revenue and a 28% operating cash margin.
  • Excluded from the result: financing interest and principal, depreciation, replacement-reserve funding, capital expenditures, owner-level overhead and personal income taxes.
Scenario Annual room revenue Assumed margin Estimated pre-tax owner earnings
Conservative $2,573,688 18% $463,264
Base $3,217,110 23% $739,935
Upside $3,860,532 28% $1,080,949

Estimated annual owner earnings by scenario

Manager-run 120-suite hotel; pre-tax and before financing, depreciation and capital expenditures.

Candlewood Suites estimated owner earnings in three scenarios Conservative estimated earnings are 463,264 dollars, Base estimated earnings are 739,935 dollars, and Upside estimated earnings are 1,080,949 dollars. $0 $400k $800k $1.2M $463k $740k $1.081M Conservative Base Upside

Interpretation: the range expands because revenue and margin change together. It is a sensitivity analysis, not a forecast that the Base case is most likely.

Source and method: 2026 Candlewood Suites FDD, Item 19 median 2025 RevPAR and Item 7 typical 120-suite format; revenue spread and 18%/23%/28% margins are editorial scenario assumptions. Values are rounded only after full-precision calculations.

Recurring obligations

Which FDD fees reduce the cash available to an owner?

The two clearest recurring percentage charges total 8.0% of Gross Suites Revenue: a 5.5% Royalty Fee and a 2.5% Services Contribution. This is official 2026 FDD information for the U.S. hotel format. It is not the complete fee burden. Loyalty Program contributions, distribution commissions, transaction charges, revenue-management services, technology, training, local marketing and possibly a Capital Reserve also affect the hotel’s economics.

What happens to each $100 of Gross Suites Revenue?

The chart isolates the Royalty Fee and Services Contribution; it does not represent total operating costs.

Royalty and services contribution on 100 dollars of Gross Suites Revenue Five dollars and fifty cents is the royalty, two dollars and fifty cents is the Services Contribution, and ninety-two dollars remains before other fees and hotel operating expenses. $100 Gross Suites Revenue Royalty: $5.50 Services Contribution: $2.50 $92 before all other costs

Interpretation: the 8.0% shown is only the directly stated royalty-and-services layer. It should not be mistaken for the total difference between room revenue and owner earnings.

Source: 2026 Candlewood Suites FDD, Item 6, pp. 23–24 and Notes 1–2, pp. 31–32.

Recurring obligation Official FDD amount How it is treated in this model
Royalty Fee 5.5% of Gross Suites Revenue Included inside the assumed all-in operating margin.
Services Contribution 2.5% of Gross Suites Revenue Included inside the assumed all-in operating margin.
IHG One Rewards contribution 2.275% of qualifying full-folio revenue from members; separate IHG Business Rewards rate applies Variable with qualifying revenue; included conceptually, not separately deducted.
Technology Services Fee $17.75 per suite per month $25,560 annually for 120 suites, before other technology charges; included conceptually.
IHG Revenue or Commercial Services $1,500–$2,200 per month through December 31, 2026 $18,000–$26,400 annualized; included conceptually.
Capital Reserve Up to 5% of Gross Revenue if required Excluded from the displayed owner-earnings proxy and therefore a major cash-distribution risk.

Source: 2026 Candlewood Suites FDD, Item 6, pp. 23–40. Other variable reservation, travel-agent, direct-connect, local-marketing, technology, training, maintenance and compliance charges may apply. Startup investment from Item 7 is not treated as an annual expense.

Owner role

Does working in the hotel increase the owner’s annual benefit?

Potentially, but only as compensation for labor and only when the operating structure is permitted. The manager-run scenario already assumes a paid General Manager within normal operating expenses. Item 15 says an owner must retain direct management control but need not participate personally in daily operations. Holiday Hospitality Franchising, LLC may require an approved management company, General Manager or Director of Sales, and a multi-hotel owner may need a separate qualified General Manager for each hotel.

For that reason, an owner cannot automatically add a manager’s salary to business profit. A conditional owner-manager case is useful only when the owner is qualified, the franchisor approves the arrangement and a paid position is genuinely displaced without weakening operations.

Base-case owner role Residual operating result Labor value Total owner benefit
Manager-run hotel $739,935 $0 $739,935
Conditional owner-manager $739,935 +$66,880 $806,815

Owner-role source: 2026 Candlewood Suites FDD, Item 15, pp. 77–78. Labor-value benchmark: U.S. Bureau of Labor Statistics lodging-manager pay, May 2024 median wage of $66,880 for traveler accommodation. The wage is a national benchmark, not a Candlewood Suites salary and not a guarantee that a General Manager may be replaced.

Owner-operator effect

The estimated $806,815 base owner-manager benefit includes $66,880 of labor value. It is not pure passive business profit. It also omits payroll taxes, benefits, local wage differences and the possibility that the FDD or property complexity requires a separate General Manager.

Uncertainty

Why is the evidence confidence Limited?

Confidence is Limited because the strongest same-brand disclosure stops at RevPAR and does not reveal owner profit or the expense structure needed to reproduce it. The revenue input is strong: it is current, same-brand, U.S.-specific and based on 298 Mature Hotels. The margin input is weak by comparison because it is an editorial sensitivity assumption rather than a same-brand operating result.

Official fact
A figure stated in the 2026 Candlewood Suites FDD, such as $73.45 median RevPAR, 5.5% royalty or the 298-hotel Mature Hotel cohort.
Derived calculation
A reproducible arithmetic result from compatible official inputs, such as $73.45 × 120 × 365 = $3,217,110 of annual room revenue.
Scenario assumption
The 80%/100%/120% revenue spread and 18%/23%/28% operating margins. These are analytical sensitivities, not franchisor representations.
Estimated owner earnings
Cash generated after assumed normal hotel-level expenses and recurring franchise fees, before interest, principal, depreciation, capital expenditures, owner overhead and personal income taxes.
Owner-manager benefit
Estimated residual operating earnings plus the market value of management labor performed by an approved, qualified owner.

Which variables can move the result the most?

RevPAR, payroll efficiency, management structure and financing are the dominant variables. The official 2025 RevPAR range was exceptionally wide, from $35.02 to $202.07, demonstrating that location and market demand can overwhelm a system average. Only 42.6% of Mature Hotels exceeded the $76.88 average RevPAR, so the average should not be interpreted as a typical guaranteed result.

  • Market demand: corporate projects, military demand, medical demand, construction activity, seasonality and competitive supply affect extended-stay occupancy and rate.
  • Labor and management: staffing ratios, wage levels, management-company fees and whether a separate General Manager is required directly affect the operating margin.
  • Distribution mix: IHG One Rewards, travel agents, Global Distribution Systems, digital channels and direct bookings carry different fees and commissions.
  • Property costs: insurance, utilities, repairs, property tax, ground lease or rent and local compliance vary sharply by location and building condition.
  • Capital requirements: renovations, technology refreshes and a possible Capital Reserve reduce cash distributions even when hotel-level operating performance is positive.
  • Debt structure: the FDD’s Item 7 investment range is substantial, and interest plus principal can consume much of the pre-debt operating result. No universal debt assumption is used here.
Sample limitation

The Item 19 cohort excludes newer hotels and properties that fail the Mature Hotel conditions. A buyer opening a new development should expect a ramp-up period and should not apply mature-hotel performance to the first operating years without a separate feasibility study.

Buyer verification

What should a buyer verify before relying on this earnings range?

A buyer should replace the broad margin assumptions with property-specific operating evidence. The most useful diligence is a written bridge from projected room revenue to hotel-level cash flow, supported by comparable-property statements, local wage and insurance quotes, a management proposal, a capital plan and financing terms.

  • Request Item 19 written substantiation and confirm the exact 2025 Mature Hotel inclusion and exclusion rules.
  • Ask for anonymized operating statements from comparable Candlewood Suites hotels with similar suite count, market type, age and ownership structure.
  • Separate room revenue, ancillary revenue, Gross Suites Revenue and Gross Revenue so each FDD fee is applied to the correct base.
  • Verify payroll, benefits, management-company charges and whether the License requires a General Manager or Director of Sales.
  • Model every recurring Item 6 charge, including loyalty, distribution, technology, revenue services, training, local marketing and transaction fees.
  • Obtain a property-specific replacement-reserve and renovation schedule rather than treating all operating cash as distributable.
  • Interview current and former franchisees listed in Item 20 about mature-property margins, ramp-up, capital spending and owner time commitment.
  • Keep financing interest and principal separate from hotel operating earnings, and do not calculate personal after-tax take-home pay from an FDD average.
Decision synthesis

The strongest defensible published range is approximately $463,000 to $1.08 million per year for a manager-run, 120-suite Candlewood Suites hotel, with a $740,000 base scenario. It is scenario-based, not an official Item 19 earnings figure. RevPAR is the largest operating driver; the unresolved all-in hotel margin is the largest evidence gap. Owner involvement may add labor value, but only when the owner is qualified and the approved structure genuinely replaces paid management. Before underwriting the purchase, verify Item 19 substantiation, comparable-property operating statements, all Item 6 fees, capital requirements and actual franchisee experience.