dank-
First off, best of luck with this, it is good to see the entrepreneurial spirit is alive. Now, I have some knowledge in this arena, having done the development of over 13,500 commercial locations for restaurants, retail locations, new concept developments, prototyping for 30 different national franchisors, and I would suggest you spend a LOT more time studying, and a whole lot less time working the forum for a loan. Your spreadsheet is essentially at the marker on a paper napkin state. You have a way to monetize hookah smoking. Great. You have a 6,000 s.f. concept. Superb. That 6,000 within a 5 minute drive of a university will run you at the very least, $6,000 per month, plus all CAM charges, which include taxes, maintenance, grounds keeping, parking lot repair, snow removal and so on, a good working figure is an additional 28% on top of rent. If you are being shown a rent number of less than $1.00 per square foot you are being lied to. Or you really don't want to do business with them because there is something hidden that you don't want to be a part of.
Then you need to heat and air condition, and for hookah smoking, filter, the air. An entry level air filtration system to deal with the smoke for 60,000 cubic feet of space will run about $45,000, depending on how much warranty you want to buy, and you will want to buy a lot, because if the filter no work, you no open the doors, that will be the health department's issue. Heat and air? Let's put you in the middle of the US, and make it a nice temperate zone like St. Louis, near the middle of the country, and relatively cheap electric. You will drop $3,500 each month on utilities bare minimum. And a service call on a weekend when the air dies on a 90 degree Saturday and you have 96 smokers dying for a smoke, that's $500 easy, and you pay the bill on arrival, because your lease will assign those costs to you. Now, have you investigated the smoking laws in your state? Usually a secondary bond is required. And nix the BYOB concept right now. You cannot be a minor and operate an establishment that permits the consumption of alcohol, and you will be required to license it anyway. Cheapest serve yourself liquor license in the US is $2,500, after you dump $25,000 in bribes, graft or lawyer's fees to get approved for it. And everyone on staff has to get certified to be around it, which will set you back a couple of hundred per person for the class.
Now, screwing girlfriends and vomiting in the bathroom is just nasty, but let's talk contingency, shall we? Brandi, that super hottie that you hired to be your coal delivery person (I know they have a name, but I can't remember what it is...) gets distracted by an incoming tweet from her girlfriend, and she accidentally drops a hot coal into a customer's lap. Hey, you are only paying her $8 per hour (plus another $4.75 in benefits, taxes etc.)- you weren't expecting loyalty or brains were you? Now your customer, who had just gotten a bad case of burnt crotch is pissed off and threatening a lawsuit- the lady with the burnt crotch at McDonald's got $7 million, he is thinking payday here... but he is willing to negotiate. Do you turn this over to your insurance agent and watch your liability insurance premiums skyrocket, or do you accept his cash offer of $10,000 in bitcoins right now?
And then Brandi decides that the stress of having burnt poor Ahmed's weenie is too much for her, so she gets a bent doctor to certify her emotionally unfit to carry on working for a year, and since it was work related, this is a Workman's compensation issue, and the state will be looking to you for her salary for a year, and all their administrative costs. Plus, you now have to go out and hire her friend Trisha who was the cause of all this in the first place. You are down a couple of hundred large, thousands Jed, better move to Beverley, right now.
Then a couple of rival groups of young males from different colleges decide to make your hookah lounge the venue for their "who is the manliest man" showdown and words lead to some silly pushing, which leads to an all out blitz, blitz, a hookah lounge blitz... and you have $35,000 in property damage, very unamused officials from the two schools who are talking to the press about what a blight on the community having a smoking den is, and the cops who would rather spend time at the donut shop than bust up frat boys pretending to smoke weed at your place. Or one of those ignorant frat boys sneaks a little of his own special sheesha blend into the bowl, and the cop stops in right then, and you have 96 counts of contributing to the delinquency...
But I might be wrong- it's your dream, go for it. But go for it with your eyes open, and listen to the unexpected voices. They may want to offer a little of life's lessons learned already. Every balance sheet can only be accurate if it considers both the costs AND benefits.