EXPONENTIAL GROWTH

EXPONENTIAL GROWTH

x $10K  5 DAYS RETREAT

8 RETREATS BOOKED IN YEAR 1                =$400K

2 YEARS PROGRAM + 10 DAYS RETREAT  =$200K

1 YEAR PROGRAM + 5 DAYS RETREAT         =$120K

ONLINE COACHING PROGRAMS                  =$495K

 

TOTAL:                                                       =$1,215,000

*LOAN = $400k+6% INTEREST RATE     =$424K

REIMBURSE 100% LOAN AT THE END OF YEAR 1

 

Left for running cost and investing in year 2  =$791K

TRAJECTORY GROWTH

TRAJECTORY GROWTH

x $5K  5 DAYS RETREAT

8 RETREATS BOOKED IN YEAR 1                =$200K

2 YEARS PROGRAM + 10 DAYS RETREAT  =$100K

1 YEAR PROGRAM + 5 DAYS RETREAT         =$60K

1 YEAR LIGHT PROGRAM                              =$48K

ONLINE COACHING PROGRAMS                  =$99K

 

TOTAL:                                                       =$507K

*LOAN = $400k+6% INTEREST RATE     =$424K

REIMBURSE 100% LOAN AT THE END OF YEAR 1

 

Left for running cost and investing in year 2  =$83K

STABLE GROWTH

STABLE GROWTH

x $5K  5 DAYS RETREAT

4 RETREATS BOOKED IN YEAR 1           =$100K

1 YEAR PROGRAM                                     =$60K

1 YEAR LIGHT PROGRAM                         =$48K

ONLINE COACHING PROGRAMS             =$49,5K

 

TOTAL:                                                       =$257,5K

*LOAN = $400k+13% INTEREST RATE     =$451K

REIMBURSE 100% LOAN AT THE END OF YEAR 6

 

Left for running cost and investing in year 2  =$144,75K

FAILED RETREATS

FAILED RETREATS

VACATION RENTAL / NIGHT                    =$60K

1 YEAR LIGHT PROGRAM                         =$48K

ONLINE COACHING PROGRAMS             =$19,8K

 

TOTAL:                                                       =$127,8K

*LOAN = $400k+19% INTEREST RATE    =$477K

REIMBURSE 100% LOAN AT THE END OF YEAR 6

 

Left for running cost and investing in year 2  =$48,3K

FAILED RENTALS

FAILED RENTALS

20 NIGHTS X5 ROOMS                             =$27K

1 YEAR LIGHT PROGRAM                         =$48K

ONLINE COACHING PROGRAMS             =$9,9K

 

TOTAL:                                                       =$84,9K

*LOAN = $400k+58% INTEREST RATE    =$534K

REIMBURSE 100% LOAN AT THE END OF YEAR 16

 

Left for running cost and investing in year 2  =$51,5K

CHANGE OF DIRECTION

CHANGE OF DIRECTION

Property and house will be sold at market
value - 6 bedroom house in Tamarindo is
sold at a price in range of $450K-$2.8M

If the sale of the land and property were
not to cover the debt, I commit to reimburse
at a rate of 10% of my yearly income until the
debt is reimbursed.