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