LOLocalize Financial Model
AI/ML Startup Financials (Free Excel Download)
AI + data platform that reinvents homebuying by matching buyers to listings and automating brokerage lead management.
professionals from Deloitte
Used by professionals from
About this model
Localize uses AI and data to improve homebuying and brokerage lead management. Hunter qualifies buyer leads, sends daily listing matches by SMS, gathers feedback, and connects buyers with agents when they are purchase-ready; its matching engine evaluates more than 100 listing attributes.
The company draws from over 400 data sources and offers four revenue streams: Localize-branded B2C, Brokerage as a Service, brokerage SaaS, and ancillary mortgage and insurance services. It reports 25,000-plus Hunter users, 250-plus buyer-to-agent matches, seven named brokerage partners, and more than $70 million raised.
The model connects the buyer funnel to each revenue stream: buyers engaged, matched, closed, and referred. It separately forecasts brokerage clients and ACV, ancillary attach, concierge and sales headcount, gross margin, customer retention, cash burn, and runway across market-expansion scenarios.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
About Localize
localize.com
How to build a detailed financial model for Localize
A complete walkthrough of the business, drivers, and assumptions behind the downloadable Localize model - distilled from its pitch deck and publicly available information.
Product & value proposition
- Hunter by Localize (launched 2020): AI concierge that qualifies homebuyer leads, curates daily listing matches via SMS, gathers feedback, and introduces buyers to agents only when purchase-ready.
- Smart Matching Engine: proprietary listing explorer with 100+ search attributes (sunlight hours, construction impacts, school ratings, pet amenities, etc.) far beyond typical portals.
- Proprietary CRM: Kanban-style pipeline (Early → Engaged → Matched → Touring → Offer) built for real estate brokerages.
- Data engine ingests raw data from 400+ sources, generates proprietary data layers for every address.
- Monetization pillars: Localize-branded B2C, Brokerage as a Service (BaaS), Software as a Service (SaaS), Ancillary services (mortgage, insurance).
Revenue model
Four stated revenue streams:
- B2C (Localize branded) - direct-to-consumer buyer platform; specific pricing not disclosed.
- Brokerage as a Service (BaaS) - technology + managed service sold to brokerages; pricing not disclosed.
- Software as a Service (SaaS) - CRM / matching engine licensed to brokerage teams; pricing not disclosed.
- Ancillary services - referral / commission revenue from mortgage, insurance, and other settlement services; pricing not disclosed.
Partners confirmed: Living New York, Oxford Property Group, Brown Harris Stevens, Corcoran, Compass, Bohemia Realty Group, Bond. No per-seat, per-lead, or % GCI pricing disclosed.
Traction & metrics
| Metric | Value | Source |
|---|---|---|
| Total funds raised | >$70M | Slide 15 |
| Buyers engaged with Hunter | 25,000+ | Slide 15 |
| Buyers matched with an agent | 250+ | Slide 15 |
| Team size | 100+ (hiring) | Slide 15 |
| Founded | 2012 (Tel Aviv) | Slide 15 |
| NYC expansion | 2018 | Slide 15 |
| Data sources | 400+ | Slide 15 |
| Listing attributes | 100+ | Slide 12 |
| Brokerage partners | 7 named | Slide 15 |
No revenue, ARR, GMV, or growth rate figures presented.
Implied funnel conversion from deck data: 25,000+ buyers engaged → 250+ matched with agent = ~1% advisor-to-agent handoff rate - note this is funnel depth, not lead-to-close conversion.
Competition / moat
No dedicated competitive analysis slide. Competitive framing is implicit:
- Positions against Zillow, StreetEasy, and generic listing portals as "flat, over-simplification" with junk leads.
- Moat claimed via: (a) proprietary AI/data engine built over 800 man-years of work; (b) 400+ enriched data sources; (c) deep user behavior data from 25,000+ buyer interactions; (d) network of 7 named brokerage partners.
Team & funding ask / use of funds
Team (slide 3):
- Asaf Rubin - Founder & CEO; ex-Taboola founding team / Head of Algorithm Development; Technion (BSc EE + BA Math, Summa Cum Laude).
- Omer Granot - President & COO; ex-Via VP Growth (NYC GM); MIT Sloan MBA.
- Ilan Fraiman - CTO; ex-Trusteer (acquired IBM $700M), R&D Core Product Group Leader; Tel Aviv University BSc Math.
Recommended financial model
Archetype + why: SaaS + marketplace hybrid - specifically a multi-stream PropTech revenue model with three parallel P&Ls: (1) SaaS/BaaS subscription revenue from brokerage clients, (2) B2C buyer platform (likely freemium-to-paid or lead-gen fee), (3) ancillary referral revenue tied to closed transactions. The core growth driver is buyer volume through the Hunter funnel, which feeds all three streams.
Forecast horizon & granularity: 5-year annual (Year 1–5), with Year 1 broken into monthly to capture ramp. Start from a 2021 baseline.
Key drivers & assumptions:
*Brokerage SaaS / BaaS*
- Number of brokerage clients (teams/offices) signed per quarter
- Average contract value (ACV) per brokerage
- Churn rate
*Hunter / B2C buyer funnel*
- New buyers entering Hunter per month, steady-state ramp implied]
- Buyer-to-agent match rate this improves to 3–5% with product maturity]
- Revenue per matched buyer (referral fee / commission split)
*Ancillary (mortgage, insurance)*
- Attach rate on closed transactions
- Revenue per ancillary referral
*Headcount & OpEx*
- Current: 100+ team; tech-heavy, NYC + Tel Aviv dual-office
- Advisor headcount (Hunter concierges): scales with buyer volume
- Sales headcount: scales with brokerage client count
Scenarios:
- Base: Brokerage SaaS at moderate ACV, buyer funnel growing in line with historical pace (~25K over several years), ancillary attach rate 20%.
- Bull: Aggressive geographic expansion beyond NYC (other major metros), higher BaaS ACV, improved match rate as AI matures, ancillary attach rate 35%+.
- Bear: NYC market slowdown (rate hike environment suppresses transaction volume), slow brokerage adoption, buyer funnel growth stalls.
Key flex variables: buyer volume through Hunter, brokerage ACV, match/conversion rate, geographic expansion pace, ancillary attach.
Required sheets / outputs:
- Assumptions dashboard (all drivers in one place, color-coded inputs)
- Buyer Funnel model (monthly: leads in → engaged → matched → closed)
- Brokerage SaaS/BaaS revenue build (clients × ACV, cohort churn)
- B2C revenue build (matched buyers × referral fee)
- Ancillary revenue build (closed transactions × attach rate × revenue/referral)
- Consolidated P&L (revenue, gross profit, EBITDA)
- Headcount & OpEx schedule
- Cash & runway bridge (given >$70M raised, model burn vs. remaining capital)
- KPI summary: buyers engaged, match rate, brokerage clients, ARR, CAC (modeled), LTV (modeled)
Frequently asked
Is the Localize financial model free?+
Yes. The Localize model is a free Excel (.xlsx) download with live formulas. Sign up with your email and the workbook is yours to keep, review, and edit.
What's included in the model?+
A 5-year monthly forecast with P&L, cash flow and runway, valuation (exit multiple plus a DCF cross-check), MOIC/IRR returns, and unit economics, with live formulas throughout.
How was this model built?+
It was built from Localize's pitch deck and publicly available information, then structured to investment-banking standards as a fully editable Excel model.
Can I change the assumptions?+
Yes. You can change assumptions and the live formulas will recalculate in the downloadable Excel model.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other AI/ML Startup Financial Models
Browse another startup in the same category.
AI Rudder
AI Rudder provides multi-lingual conversational AI for B2C customer engagement - automating outbound and inbound voice/chat interactions at scale.
Aisera
AI Service Experience platform that automates IT, HR, and customer service workflows via conversational AI and automation.
Amberscript
AI + human hybrid transcription and subtitling platform targeting B2B customers in Europe
Apheris
Privacy-preserving federated ML platform enabling enterprises to train AI on distributed data without sharing raw data.
Arcane
AI copilot for marketing teams that automates data analysis, reporting, and repeatable tasks via a chat interface and scheduled workflows.
Artisan
AI-powered "digital workers" (branded Artisans) that autonomously perform role-specific tasks - starting with outbound sales - and are delivered as SaaS subscriptions.
Artisan Series A
AI-native B2B SaaS platform consolidating the enterprise software stack with human-like "Artisan" AI employees that automate role-specific workflows
Bigblue
Tech-enabled e-commerce fulfillment platform for European D2C brands - "Amazon-standard" delivery without Amazon.
