A reasonable analytical range for one established U.S. Gotcha Covered mobile business is about $15,200 to $51,400 in annual pre-tax owner-operator benefit, with a base scenario of about $30,900. This is not a franchisor-reported owner-income figure. It combines the 2026 Franchise Disclosure Document’s 2025 median Gross Sales with broad Internal Revenue Service sole-proprietor margin evidence. The amount may include compensation for work the owner performs; it is before personal income taxes and before financing principal payments.
This range is an independent analytical scenario, not an Item 19 financial performance representation by Gotcha Covered Franchising, LLC. It combines identified FDD facts with separately identified government benchmarks and editorial scenario assumptions. Actual results can differ materially by territory, sales volume, product mix, installer costs, labor, occupancy, financing, owner involvement, marketing effectiveness, and execution.
The strongest same-brand evidence is the Gotcha Covered 2026 FDD, issued April 8, 2026. Item 19 reports 2025 Gross Sales and operating indicators for U.S. franchised businesses, but it does not report net income, Operating Profit, EBITDA, owner compensation, or owner distributions.
Revenue for the Item 19 reporting cohort, not owner earnings.
Only 32% of the table’s reporting franchisees met or exceeded the average.
The surrounding Item 19 text also references 126, while a vintage table totals 123.
Tax Year 2022 furniture and home furnishing retailer sole proprietorships.
BLS median hourly wage annualized at 2,080 hours; payroll burden is excluded.
Royalty, fund, technology, conference, and one email account before software and 5% local marketing.
What does the 2026 Gotcha Covered Item 19 actually measure?
Officially, Item 19 measures 2025 Gross Sales and selected sales-process indicators, not annual owner earnings. The relevant population is U.S. franchised GC Businesses that had operated for at least one year; Canadian businesses, businesses that closed during the period, businesses without a full 12 months of operation, and businesses with incomplete or unconfirmed reporting were excluded from relevant tables.
The principal table reports average annual Gross Sales of $580,224 and median annual Gross Sales of $392,019. It also reports a low of $90,361 and a high of $3,401,581. The average is pulled upward by high-volume operators: 40 reporting franchisees, or 32%, attained or exceeded the stated average. Median sales therefore provide the more defensible central revenue anchor for an earnings scenario.
The FDD expressly states that its sales and key-performance-indicator tables do not account for the cost of services performed or franchisee expenses. Gross Sales must still cover window-treatment products, subcontracted installation, payroll, vehicle and travel costs, insurance, office or showroom costs where applicable, local advertising, royalty, Marketing Fund Fee, technology, software, and other operating expenses.
| Item 19 measure | Official result | Population | Owner-earnings meaning |
|---|---|---|---|
| Median annual Gross Sales | $392,019 | Sales table: 125 of 134 | Central revenue anchor; no expense deduction. |
| Average annual Gross Sales | $580,224 | Sales table: 125 of 134 | Revenue average; 32% met or exceeded it. |
| Annual Gross Sales range | $90,361–$3,401,581 | Same table | Shows dispersion, not a probability range. |
| Average Overall Sale Amount | $4,529 | 126 locations | Average transaction indicator; not profit per sale. |
| Average Overall Close Ratio | 51.32% | 134 locations | Sales-conversion indicator; not an earnings margin. |
| “Average Overall Sale Margin” | 60.81% | 87 locations | Not used as profit: the FDD definition describes gross cost divided by gross sales. |
Source: Gotcha Covered 2026 FDD, Item 19, pp. 40–46. The FDD is cited in plain text because no matching public FDD on a verified franchise-controlled domain was identified.
Does business age change the revenue evidence?
Yes. Official 2025 Item 19 results increase materially across older opening-year cohorts, although they do not prove that age alone caused the difference. Average annual Gross Sales were $232,273 for businesses opened in 2024, $348,519 for 2023 openings, $419,257 for 2022 openings, $650,494 for 2021 openings, and $766,756 for businesses opened in 2020 or earlier.
This vintage pattern is decision-relevant because the earnings range in this article is an established-unit scenario, not a first-year forecast. A new owner should not assume immediate access to the system median. Item 20 also reports 24 openings, 18 terminations, and two nonrenewals in the United States during 2025, so survivorship, ramp-up, transfers, and owner quality may affect the cohort results.
Item 19 contains inconsistent sales denominators: the headline table says 125 of 134 reporting franchisees, the preceding narrative references 126 for average sales, and the opening-year table totals 123 locations. The article uses the clearly labeled headline median but treats cohort precision as limited. A buyer should request the written substantiation and reconcile the eligible, reporting, and table-specific populations.
How is the $15,200–$51,400 annual range calculated?
The range is estimated by applying transparent operating-margin scenarios to FDD-anchored revenue. It uses the 2025 Item 19 median Gross Sales of $392,019, an analytical 80%–120% revenue spread, and IRS Tax Year 2022 net-income ratios for furniture and home furnishing retailer sole proprietorships.
Conservative revenue is 80% of the FDD median; Base is 100%; Upside is 120%. The Conservative margin is 4.845%, derived from net income less deficit divided by receipts for all returns in the IRS category. The Upside margin is 10.916%, derived from net income divided by receipts for returns with net income. The Base margin, 7.881%, is the arithmetic midpoint and is an editorial assumption.
- Revenue spread80%, 100%, and 120% of $392,019 are analytical scenario anchors, not Item 19 quartiles, probabilities, or franchisor forecasts.
- Margin proxyThe IRS category covers broad furniture and home furnishing retailer Schedule C businesses, not Gotcha Covered franchises specifically. It is directionally relevant but not format-perfect.
- Owner laborA sole proprietor generally does not deduct a wage paid to the proprietor. The resulting measure can therefore combine residual business profit with compensation for the owner’s labor.
- Fee treatmentThe IRS net-income ratios are treated as all-in business margins. Item 6 fees are not subtracted again from the scenario, which avoids double-counting.
- Excluded from take-homePersonal income taxes, financing principal, owner-specific capital expenditures, and post-period cash needs are not deducted.
| Scenario | Revenue anchor | Margin assumption | Estimated owner-operator benefit |
|---|---|---|---|
| Conservative | $313,600 | 4.845% | $15,200 |
| Base | $392,019 | 7.881% | $30,900 |
| Upside | $470,400 | 10.916% | $51,400 |
One established U.S. mobile GC Business; pre-tax and before financing principal.
Interpretation: the spread is driven by both sales volume and the all-in margin achieved after normal operating costs. It is not a forecast distribution and the midpoint is not labeled “most likely.”
Sources and method: Gotcha Covered 2026 FDD, Item 19, pp. 40–46; IRS Statistics of Income, Tax Year 2022 furniture and home furnishing retailer sole proprietorship data. Calculations use full-precision ratios and round final dollar values to the nearest $100.
Why use the median instead of the average?
The median is the more conservative official central measure because the 2025 Gross Sales distribution is strongly right-skewed. The average of $580,224 exceeds the median by $188,205, and only 32% of the reporting franchisees attained or surpassed the average. Using the average as the base revenue anchor would overstate the center experienced by the reporting population.
How does owner involvement change Gotcha Covered earnings?
Active owner operation can materially improve cash available to the owner because a separate manager wage may otherwise absorb most or all of the modeled benefit. This is an estimated role sensitivity for one U.S. mobile business, not an official Item 19 comparison.
Item 15 says the GC Franchise must be managed by the franchisee or a Designated Owner, although Gotcha Covered Franchising, LLC may allow a Manager to run day-to-day operations. That language permits a manager-run structure but does not establish that the business is passive. The owner or Designated Owner remains the decision-maker and both the owner-side operator and any Manager must complete training.
The $15,200–$51,400 result is best labeled owner-operator benefit, not pure business profit. Part of it may compensate the owner for sales consultations, quoting, customer follow-up, vendor coordination, scheduling, bookkeeping, and management work. A manager-run owner would need enough operating profit to pay a market wage and still leave a residual return.
Illustrative subtraction of a $48,526 annual manager wage from each owner-operator scenario.
Interpretation: under this wage-only sensitivity, the Conservative and Base scenarios do not support a full-time retail-sales supervisor wage while leaving positive residual owner earnings. Even the Upside scenario leaves only about $2,800 before employer payroll taxes, benefits, financing principal, and personal taxes.
Source and method: U.S. Bureau of Labor Statistics, May 2025 OEWS, First-Line Supervisors of Retail Sales Workers. Median hourly wage of $23.33 × 2,080 hours = $48,526. This occupation is only an approximate staffingproxy and excludes payroll taxes and benefits.
What is included in owner-operator benefit?
It includes the modeled all-in Schedule C net-income result and may therefore include the economic value of the owner’s labor. It is not a salary promised by the franchisor, and it is not passive income.
What is manager-run residual?
It is the scenario benefit after subtracting an illustrative manager wage. It remains before payroll burden, debt principal, personal taxes, and owner-level capital needs, so it is not after-tax take-home pay.
Which FDD fees put the most pressure on annual earnings?
The largest disclosed recurring burdens are the fixed monthly Royalty Fee, fixed Marketing Fund Fee, 5% minimum local marketing spend, technology and software charges, and any territory-size surcharge. These are official 2026 FDD obligations for the U.S. mobile business, but the scenario margin already treats normal business deductions as included and does not subtract the fees a second time.
| Recurring obligation | First-year illustration | Month 37+ illustration | Interpretation |
|---|---|---|---|
| Royalty Fee | $10,800 | $27,000/year | Fixed monthly schedule; plus $0.06 per month for each household above 30,000. |
| Marketing Fund Fee | $3,475 | $12,000/year | Fixed monthly ramp; separate from local marketing. |
| Minimum Territory Marketing | 5% of Gross Revenue | 5% of Gross Revenue | At the $392,019 median, approximately $19,601 annually. |
| Technology Fee | $5,712 | $5,712/year | Current $476 monthly fee; subject to permitted increases. |
| Software Fees | $2,400–$6,000 | $2,400–$6,000 | Vendor range of $200–$500 monthly. |
| Conference + one email account | $1,000* | $1,235/year | *Email account fee is waived in the first calendar year. |
The mature fixed subtotal of $45,947 combines the month-37 Royalty Fee, Marketing Fund Fee, current Technology Fee, annual conference fee, and one email account. Adding the 5% local-marketing requirement at median sales and the disclosed software range produces approximately $67,948 to $71,548 of identified annual burden before product costs, installers, vehicle and travel, insurance, rent where chosen, payroll, professional services, and other overhead.
Source: Gotcha Covered 2026 FDD, Item 6, pp. 7–12. Item 7’s $122,760–$166,500 single-unit initial-investment range is startup context and is not treated as a recurring annual expense.
Why can fixed fees matter more at lower sales?
Fixed monthly fees consume a larger percentage of revenue when sales are low. The mature Royalty Fee and Marketing Fund Fee total $39,000 annually before technology, software, local marketing, or territory surcharges. At the Item 19 median of $392,019, that pair equals about 9.95% of revenue; at the disclosed low of $90,361, it would equal about 43.16%. This comparison is derived for sensitivity only and does not imply that the low-sales outlet paid the current mature schedule.
What should “owner earnings” mean in this analysis?
For this article, estimated pre-tax owner earnings means cash available after normal unit-level operating expenses and disclosed recurring franchise obligations, before personal income taxes and financing principal. Because the IRS benchmark is based on sole proprietorship returns, the modeled figure is more accurately called owner-operator benefit when the owner performs substantial labor.
- Gross SalesCustomer revenue before normal operating costs. The 2025 Item 19 median is $392,019; it is not income to the owner.
- Estimated owner-operator benefitThe scenario’s all-in business result before personal taxes and financing principal, potentially including the value of work performed by the owner.
- Manager-run residualOwner-operator benefit after an illustrative wage for a day-to-day Manager. It is not an official Gotcha Covered result.
- Debt serviceInterest may be included in a tax-return margin depending on the borrower and reporting; principal repayment is not an income-statement expense and is excluded from this estimate.
- Personal taxesNot calculated. Federal, state, local, self-employment, payroll, entity-structure, and deduction outcomes depend on the individual owner.
What is the largest unresolved uncertainty?
The largest uncertainty is the absence of a same-brand, franchise-level net-profit or owner-compensation disclosure. Item 19 provides revenue and sales-process data, but it does not provide product costs, subcontractor costs, payroll, rent, vehicle expense, insurance, bad debt, depreciation, interest, owner hours, manager compensation, or distributions. A broad IRS retail category cannot resolve those business-specific economics.
The FDD’s “Average Sale Margin” is not used to fill that gap. Its label sounds like gross margin, but the accompanying definition describes total gross cost from sales contracts divided by gross sales. Because the terminology is internally difficult to reconcile and the measure excludes broader operating expenses, treating 60.81% as a profit margin would be unsafe.
How stable is the outlet population?
Item 20 shows a growing total system with meaningful annual turnover, which adds selection uncertainty to Item 19. Total outlets rose from 163 at year-end 2023 to 169 at year-end 2024 and 172 at year-end 2025, including Canada. For the United States, the 2025 status table reports 24 openings, 18 terminations, two nonrenewals, and 163 outlets at year-end. Item 19 excludes businesses that closed during the reporting period and businesses without a full 12 months, so its revenue results describe a continuing, seasoned cohort rather than every owner who entered or exited in 2025.
What should a buyer verify before relying on this earnings range?
A buyer should verify the Item 19 population, obtain written substantiation, and compare real franchisee profit-and-loss statements with the same territory age, owner role, and operating format. The range is estimated for an established U.S. mobile business; it should not substitute for location-specific diligence.
- Reconcile Item 19 denominators. Ask why the sales evidence references 125, 126, and 123 locations in different places, and obtain the exact list of eligible and reporting businesses for each table.
- Request written substantiation. The FDD says substantiation is available on reasonable written request. Confirm source records, treatment of refunds, sales-tax handling, transfers, closures, and incomplete software data.
- Interview comparable franchisees. Speak with active and former owners from the same opening-year cohort and similar household count, geography, owner involvement, and use of office or retail space.
- Build a direct-cost bridge. Verify product cost, freight, tariffs, installer payments, warranty work, discounts, cancellations, credit-card fees, and customer-acquisition cost rather than relying on the ambiguous “Average Sale Margin.”
- Separate labor from return on capital. Record owner hours and duties, then price a replacement sales-and-operations Manager including payroll taxes, benefits, commissions, and recruiting costs.
- Model recurring fees from the actual territory. Include the household surcharge, current technology and software rates, 5% local marketing, fund payments, email accounts, and any cooperative requirement.
- Keep debt separate. Model loan amount, interest rate, term, principal payments, and working-capital needs independently. Do not call cash after debt principal “operating profit.”
- Review Item 20 exits. Contact owners associated with terminations, nonrenewals, transfers, and ceased operations to understand whether sales, margin, owner workload, or financing contributed.
What is the strongest defensible earnings view for a prospective owner?
The strongest defensible view is a scenario-based annual owner-operator benefit of roughly $15,200 to $51,400, with a $30,900 base scenario, for one established U.S. mobile Gotcha Covered business. It is not official owner-income disclosure, not after-tax take-home pay, and not a passive-income estimate.
The most important earnings driver is the combination of Gross Sales and the direct-cost structure behind each sale. The 2025 Item 19 median offers a credible same-brand revenue anchor, but the absence of a disclosed net-profit bridge means product cost, installer expense, marketing efficiency, and owner labor can move the result substantially.
The largest unresolved issue is same-brand profitability. Before making a decision, reconcile the Item 19 reporting populations, request the franchisor’s written substantiation, review comparable franchisee P&Ls, and interview current and former owners about owner hours, manager costs, recurring fees, and cash after debt service.