Aziz Saif · Sanitized Case Study
Home AI Reports SZ Corridor Restaurant
F&B · Restaurant · Sanitized Case Study

Sheikh Zayed Corridor Restaurant

A South-Asian casual concept targeting the Satwa / SZ-corridor catchment — dine-in, takeaway & aggregator-led delivery blend.

UAE · SZ Corridor 140 covers · 240 m² Go / No-Go Memo
AED 2.1MTotal Investment
AED 6.8MYear 1 Revenue
14 moBreak-Even
29%Year 1 GP

The ask

A repeat client (F&B operator running 4 existing units) was tempted by a larger 2-floor shell on the SZ corridor. The rent was 1.6x their current cost-per-sqft. They needed a go/no-go memo before committing.

Problem

1.6x rent — does it work?

Rent-to-sales needed to stay under 12% or the site wouldn't survive a soft year. Existing 4-unit P&L said yes; the shell was untested.

Opportunity

Dual-daypart catchment

Corridor supports both daytime labour crowd (lower ticket, high volume) and evening family footfall (higher ticket). Blended daypart model was the opportunity.

🔒
Fully sanitized. Client name, store name, exact locations & trading figures have been scrubbed. Industry, scale, deal structure & feasibility framework are preserved so you can see exactly how the work is shaped.

How we built it

A 5-step repeatable process — from brief to investor-ready pack, powered by AI across financial modelling, market sizing & narrative writing.

Catchment split & daypart model

Split the trading week into 28 daypart blocks (7 days x 4 parts), forecast cover count & ticket each.

Menu blend & aggregator split

Dine-in vs takeaway vs Talabat/Careem/Deliveroo — each channel has its own GP & commission structure.

Fit-out from existing playbook

Client already has a fit-out reference from unit 3; we priced a 30% uplift for the bigger shell & corridor visibility.

Stress-test at 0.8x, 1.0x, 1.2x revenue

Three scenarios with the rent-to-sales guardrail set at 12%. Model breaks the no-go trigger at 0.78x base case.

2-page go/no-go memo

Front page: traffic light decision. Back page: the 3 trigger conditions that would flip the decision. Client signed within 48 hrs of receiving.

What went into the investor pack

Each row is a finished tab, slide or one-pager handed to the client — ready to share with lenders, investors or JV partners.

💼
Executive Summary

One-page investor-ready narrative

💵
3-Year P&L Model

Revenue, COGS, opex, EBITDA by month

📊
Break-Even Analysis

Month-by-month to break-even point

🏗
CapEx Breakdown

Fit-out, equipment, licensing & launch

🎨
Daypart Heat-Map

28-block cover & ticket forecast

🛠
Aggregator Split Model

Channel-level GP calc

📈
Sensitivity Analysis

Best/base/worst case with levers

🏆
Go / No-Go Decision Memo

2-page exec decision brief

What the client walked away with

Client went ahead after seeing the stress test — downside scenario still cleared the 12% rent-to-sales guardrail. Fit-out started within 30 days of the memo.

Signal

Decision in 48 hours

The 2-page memo format got the decision across the client's 3 partners in one sitting — no follow-up meeting needed.

Signal

Model re-used for unit 5

Same daypart blend template is now used by the operator for every new unit evaluation — no more bespoke sheets.

Need something similar?

Feasibility studies, investor pitches, P&L models & market sizing — built with AI in 48 hours, reviewed by 37+ years of GCC retail experience.

Book a Call With Aziz →