Seller & Commerce Β· πŸ‡°πŸ‡· Korea

Baemin Restaurant Profit Calculator

LIVE

2024.8 commission update reflected. Compute per-order net profit, monthly P&L, and break-even order count for Baemin restaurants.

About this tool

Baemin Restaurant Profit Calculator is a free tool for Korean restaurants on Baedalminjok (Baemin). Enter average ticket price, food cost, delivery fee, and ad spend, and it computes per-order variable profit, monthly P&L, and break-even monthly orders using the 2024.8 reform schedule (brokerage 6.8%, payment 3.0%, owner-paid delivery, VAT). It models Baemin1+ vs in-store delivery (β‚©2,500 vs β‚©3,500 average), Ultracall flags (β‚©88,000/mo per flag) vs OpenList performance ads (6.8%), and the tiered brokerage 4.5~7.8% by revenue band β€” the starting point for any negotiation about margins. All inputs stay in your browser.

Use cases

Scenario 1

New-listing ticket price sim

A Korean snack-bar owner checks per-order profit at β‚©14,000 ticket / 35% food cost / Baemin1+ β‚©2,500 delivery, then compares the impact of raising the ticket to β‚©16,000.

Scenario 2

Choosing Ultracall flag count

Simulate how break-even orders shift when scaling Ultracall flags from 3 β†’ 5 β†’ 7 (each β‚©88,000/mo, +1.5km reach) to set an ad-budget ceiling.

Scenario 3

OpenList vs Ultracall

For a β‚©6M/mo snack bar, compare Ultracall 5 flags (β‚©440k flat) vs OpenList 6.8% (β‚©408k performance) to pick the more efficient channel.

Scenario 4

Dual-running with Coupang Eats

For a restaurant on both Baemin (6.8%) and Coupang Eats (9.8%), simulate the simplest side-by-side impact of brokerage on monthly P&L.

Scenario 5

Simplified-VAT P&L

For a simplified-VAT restaurant (β‰ˆ1.5%, vs general-VAT 10%), compute how much margin is recovered when the simpler regime applies.

Features

  • 2024.8 reform brokerage 6.8% + tiered 4.5~7.8% by revenue band
  • Baemin1+ β‚©2,500 / in-store β‚©3,500 averages plus custom inputs
  • Simultaneous sim of Ultracall flags and OpenList 6.8% performance ads
  • Monthly orders β†’ variable P&L βˆ’ fixed costs = monthly store profit
  • Auto break-even monthly orders (ads + fixed) Γ· variable profit
  • Auto simplified-VAT (1.5%) vs general-VAT (10%) comparison
  • Result card PNG and shareable URL for menu-price negotiation

Frequently asked

Q. What is the exact brokerage rate after the 2024 reform?
A. Base is 6.8%, but a 2024 industry agreement applies tiered 4.5~7.8% by revenue band. The tool defaults to 6.8% and lets you override with the actual tier.
Q. How much is one Ultracall flag per month?
A. Each flag is β‚©88,000/mo (VAT included) with a 1.5km radius. Adding flags expands reach cumulatively; the tool sums ad spend by flag count and feeds it into P&L.
Q. How is the 3% payment fee charged?
A. PG + card fees average 3.0% (VAT in; 2.5~3.3% by method) deducted before settlement. The tool uses 3.0% as a default.
Q. Can I lower the delivery fee burden?
A. Baemin1+ varies β‚©1,900–3,300 by distance/time; in-store / third-party can be negotiated β‚©2,000–5,000. The tool compares both modes side-by-side.
Q. How is the Baemin Club share modeled?
A. Owner-paid coupons / Baemin Club share are simplified into one input (avg 5%). Check Baemin Self-Service for the exact split.

Sources / references

Related tools

How we run it / disclaimer

This tool is advisory and does not constitute legal, tax, medical, or financial advice. All calculations and document generation run in your browser; inputs are never sent to a server. Ads follow Google AdSense policy and are kept separate from tool accuracy.