Vacation Rental Business Plan
Below is our vacation rental business plan template and sample plan created using what we consider the best ai business plan generator.
I. Executive Summary
Company Overview
At HavenEscapes Properties, located in the heart of Clovis, NM, we are setting a new standard for vacation rental experiences. As a freshly established business, our mission is to provide guests with an unparalleled stay that ensures comfort, convenience, and memorable moments. Our accommodations are thoughtfully designed to offer a homely feel with a range of amenities and services tailored to our guests’ needs, including high-speed internet, entertainment options, comprehensive housekeeping, and personalized concierge services. With our strategic location, guests can easily explore the best of Clovis, making us the ideal choice for those seeking quality accommodations in the city.
Success Factors
Our journey since January 6, 2024, has been marked by key accomplishments and a steadfast commitment to excellence. Leveraging the extensive experience of our founder in the vacation rental industry, we have successfully established a strong foundation with a unique brand identity, secured an exceptional location, and developed a comprehensive service offering that sets us apart from the competition. Our focus on delivering a superior guest experience, combined with our strategic approach to market differentiation, positions HavenEscapes Properties as the premier choice for travelers seeking quality accommodations in Clovis, NM.
Industry Analysis
The Vacation Rental industry in the United States, valued at $17.9 billion in 2020, is experiencing rapid growth with a projected CAGR of 7.1% over the next five years. This growth is driven by a shift in traveler preferences towards personalized and unique accommodations and the increasing reliance on online booking platforms and digital marketing strategies. HavenEscapes Properties, with its focus on providing a memorable and personalized stay, is uniquely positioned to capitalize on these trends. Our commitment to leveraging digital marketing and online booking platforms will enable us to effectively reach our target audience and secure a competitive edge in the booming vacation rental market.
Customer Analysis
Our target customer base encompasses tourists and travelers visiting Clovis for both leisure and business, local residents in need of temporary housing, and business travelers seeking comfortable, work-friendly accommodations. We also cater to families and groups looking for spacious and private lodging options. By offering high-quality amenities, personalized services, and flexible rental options, we aim to meet the diverse needs of our customers, positioning HavenEscapes Properties as the preferred lodging choice in Clovis, NM.
Competitive Analysis
Our main competitors include Days Inn & Suites by Wyndham Clovis, Comfort Suites, and Silver Wings Suite, each offering various accommodations in Clovis, NM. While these competitors have their strengths, HavenEscapes Properties distinguishes itself by providing high-quality furnishings, premium amenities, and personalized services that create a home-like experience for our guests. Our strategic location, coupled with our commitment to excellence in guest service and satisfaction, gives us a competitive advantage in the vacation rental market.
Marketing Plan
HavenEscapes Properties offers a range of fully furnished accommodations with prices ranging from $150 to $400 per night, complemented by additional services such as housekeeping, concierge services, and welcome packages to enhance the guest experience. Our promotional strategy centers around a strong online presence, leveraging SEO, social media platforms, and email marketing to attract and engage with potential guests. Partnerships with influencers and local businesses, alongside listings on popular online travel agencies, will further increase our visibility and appeal. Special promotions and discounts will be used to encourage bookings and foster loyalty among our guests, establishing HavenEscapes Properties as a top choice for vacation rentals in Clovis, NM.
Operations Plan
To ensure the seamless operation of HavenEscapes Properties, we will focus on efficient guest communication, reservation management, and quality control processes. Our operations will be supported by technology, including property management software, to streamline booking and maintenance tasks. We aim to maintain high standards of cleanliness and guest satisfaction through regular inspections and customer service excellence. Key milestones include securing initial financing, acquiring and setting up properties, launching our vacation rental, and achieving a $15,000/month revenue target, positioning us for future expansion and success.
Management Team
Under the leadership of Skylar Ward, our CEO, HavenEscapes Properties boasts a management team with a proven track record of success in the vacation rental industry. Skylar’s experience and strategic insight are instrumental in guiding our company towards achieving its goals. With a focus on innovation, quality, and guest satisfaction, our management team is committed to making HavenEscapes Properties a leader in the vacation rental market in Clovis, NM.
Financial Plan
To achieve our growth objectives, HavenEscapes Properties requires $172,000 in funding. This investment will be allocated towards capital investments such as location buildout and furniture, as well as operational expenses including staff salaries, marketing, and initial rent/lease costs. With this financial plan, we aim to establish a strong market presence, generate significant revenue, and ensure the long-term success of our venture.
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $2,275,446 | $2,463,922 | $2,668,009 | $2,889,000 | $3,128,297 |
Direct Expenses | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 |
Gross Profit | $1,297,296 | $1,435,939 | $1,587,655 | $1,753,608 | $1,935,061 |
Gross Profit (%) | 57% | 58.3% | 59.5% | 60.7% | 61.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,200,210 | $1,335,908 | $1,484,589 | $1,647,415 | $1,825,647 |
Depreciation | $14,000 | $14,000 | $14,000 | $14,000 | $14,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $17,200 | $17,200 | $17,200 | $17,200 | $17,200 |
Income Tax Expense | $409,153 | $456,647 | $508,686 | $565,675 | $628,056 |
Net Income | $759,856 | $848,060 | $944,703 | $1,050,540 | $1,166,390 |
II. Company Overview
HavenEscapes Properties is a new Vacation Rental poised to redefine the lodging experience in Clovis, NM. As a local vacation rental, we’ve identified a significant gap in the market for high-quality accommodations and are here to fill it. Our mission is straightforward: to provide an unmatched stay for our guests, ensuring they have a memorable, comfortable, and hassle-free experience in Clovis.
At HavenEscapes Properties, our offerings are meticulously designed with the guest’s comfort and convenience in mind. Our accommodations are fully furnished, providing a cozy, homely feel away from home. We understand that the small things matter, which is why we offer comprehensive housekeeping services to ensure a clean and welcoming environment throughout your stay. But we don’t stop there; we also provide an array of amenities and extras, from high-speed internet to entertainment options, ensuring there’s something for everyone. Our concierge services are tailored to meet the unique needs of our guests, whether it’s making a reservation at a local restaurant or helping plan a day out exploring Clovis. And to start your stay on the right note, we offer welcome packages and essentials, ensuring you have everything you need from the moment you arrive.
Located in the heart of Clovis, NM, HavenEscapes Properties serves guests looking for an exceptional stay in this charming city. Our location is not just about providing a place to stay; it’s about creating a base from which our guests can explore and enjoy all that Clovis has to offer.
Our confidence in the success of HavenEscapes Properties stems from several key factors. Firstly, our founder brings valuable experience from previously running a successful vacation rental, ensuring we have the knowledge and expertise to excel in this industry. Moreover, our commitment to providing a more comfortable, enjoyable, and convenient experience sets us apart from the competition, making us the go-to choice for guests seeking quality accommodations in Clovis.
Since our inception on January 6, 2024, HavenEscapes Properties has achieved several milestones as a C Corporation. We’ve crafted a unique identity with our distinctive logo and company name, both of which encapsulate our brand’s essence and commitment to quality. Finding the perfect location was crucial, and we’re proud to say we’ve secured a spot that not only meets but exceeds our expectations. These accomplishments mark just the beginning of our journey, and we’re excited to build on this foundation, continuing to innovate and enhance our offerings for our guests.
III. Industry Analysis
The Vacation Rental industry in the United States is a booming market, with an estimated size of $17.9 billion in 2020. This figure represents a significant increase from previous years, highlighting the growing popularity of vacation rentals as a preferred accommodation option for travelers. With an expected market growth of 7.1% CAGR over the next five years, the industry is poised for continued expansion.
One of the key trends driving growth in the Vacation Rental industry is the shift towards personalized and unique travel experiences. Travelers are increasingly seeking accommodations that offer a more authentic and local experience, rather than traditional hotel stays. This trend bodes well for HavenEscapes Properties, as a new Vacation Rental serving customers in Clovis, NM. By providing guests with a personalized and memorable stay, HavenEscapes is well-positioned to capitalize on this growing demand for unique travel experiences.
Another trend in the Vacation Rental industry is the rise of online booking platforms and digital marketing strategies. With the increasing use of online travel agencies and social media platforms to book accommodations, vacation rental properties have a wider reach and can easily connect with potential guests. By leveraging digital marketing techniques and online booking platforms, HavenEscapes Properties can effectively reach and attract customers, driving growth and success in the competitive Vacation Rental market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Our primary target customers will be tourists and travelers who are visiting Clovis for leisure or business purposes. These individuals will seek comfortable and convenient accommodations that offer a home-like experience. We will focus on providing high-quality amenities and personalized services to meet their needs.
In addition to tourists, we will also target local residents who require temporary housing solutions. This could include residents undergoing home renovations, relocations, or those hosting out-of-town guests. By offering flexible rental options, we will cater to their specific requirements.
Business travelers visiting Clovis for conferences, meetings, or temporary work assignments will also be an important customer segment. We will tailor our properties to include work-friendly environments, such as high-speed internet and dedicated workspaces. This will ensure a seamless experience for those balancing work and travel.
Families and groups seeking a more spacious and private alternative to traditional hotels will find our properties appealing. We will provide multi-bedroom units and family-friendly amenities to accommodate larger parties. By focusing on these segments, we will position ourselves as the preferred choice for diverse customer needs.
Customer Needs
Customers expect high-quality services that enhance their overall guest experience. This includes providing clean, well-maintained properties, and tailored amenities that cater to various needs. Personalized customer service is crucial to make guests feel valued and ensure repeat bookings.
Technology integration can significantly improve the customer experience. Offering seamless online booking systems, keyless entry, and free high-speed internet meets modern travelers’ expectations. Additionally, providing local area guides and recommendations helps guests explore Clovis more effectively.
Comfort and convenience are top priorities for vacation rental customers. Ensuring that properties are equipped with comfortable furnishings, fully stocked kitchens, and entertainment options like smart TVs and game consoles can make a stay more enjoyable. Attention to detail in decor and ambiance also contributes to a memorable experience.
Safety and security are fundamental needs for guests. Implementing robust security measures, such as surveillance cameras and secure locks, provides peace of mind. Additionally, clear communication regarding emergency procedures and local healthcare facilities enhances guest confidence.
Flexibility and transparency in booking and cancellation policies are essential. Offering flexible check-in and check-out times, as well as clear, fair policies regarding cancellations, can attract more bookings. Providing transparent pricing with no hidden fees builds trust and encourages longer stays.
V. Competitive Analysis
Direct Competitors
HavenEscapes Properties’s competitors include the following companies:
Days Inn & Suites by Wyndham Clovis
Days Inn & Suites by Wyndham Clovis offers a range of lodging options, including standard rooms and suites. Prices typically range from $80 to $120 per night, depending on the season and room type. The hotel generates significant revenue through both leisure and business travelers.
Located in Clovis, NM, Days Inn & Suites serves a broad customer segment, including families, tourists, and business professionals. This hotel benefits from its brand recognition and loyalty programs. However, its key weakness lies in its lack of unique local experiences, which newer vacation rentals may offer.
Comfort Suites
Comfort Suites provides all-suite accommodations with amenities such as complimentary breakfast, free Wi-Fi, and fitness centers. Prices for suites generally range from $90 to $130 per night. The property focuses on a mix of short-term and extended-stay guests, contributing to its revenue.
Situated in Clovis, NM, Comfort Suites caters to families, business travelers, and groups. A major strength is its spacious rooms and consistent quality of service. Nevertheless, the hotel may fall short in offering personalized experiences compared to smaller vacation rentals.
Silver Wings Suite
Silver Wings Suite offers boutique-style accommodations with a focus on luxury and comfort. Prices per night range from $100 to $150, targeting a more upscale market. The revenue is sustained through high occupancy rates and premium pricing.
Located in Clovis, NM, this property attracts couples, tourists, and business travelers looking for a high-end stay. Key strengths include its unique, upscale ambiance and personalized services. However, its high price point could be a deterrent for budget-conscious travelers.
Competitive Advantages
At HavenEscapes Properties, we pride ourselves on providing a more comfortable, enjoyable, and convenient experience for our guests compared to our competition. Our properties are meticulously maintained and beautifully designed to ensure that guests feel at home from the moment they step through the door. High-quality furnishings, premium bedding, and modern amenities are standard across all our rentals, setting us apart in the market. We also offer a range of personalized services, such as local area recommendations and 24/7 customer support, to ensure that each guest’s stay is as seamless and enjoyable as possible.
Our strategic location in Clovis, NM, offers guests easy access to local attractions, dining, and entertainment options, making it a convenient choice for both short-term and long-term stays. Furthermore, we leverage advanced booking technology and user-friendly interfaces on our website, allowing guests to easily book their stays and manage their reservations online. The combination of our exceptional customer service, high-quality accommodations, and convenient location gives us a distinct competitive edge in the vacation rental market. Additionally, our commitment to continuous improvement and guest satisfaction ensures that we consistently deliver an outstanding experience, encouraging repeat business and positive word-of-mouth referrals.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
HavenEscapes Properties offers a range of fully furnished accommodations designed to meet the needs of various travelers. These accommodations can range from cozy one-bedroom apartments to spacious family homes, with prices averaging from $150 to $400 per night depending on the size and luxury level of the property.
Housekeeping services ensure that guests enjoy a clean and comfortable stay without the hassle of daily chores. These services are available at an additional cost of $50 to $100 per visit, depending on the size of the property and the extent of the service required.
Amenities and extras enhance the guest experience by providing added convenience and luxury. These can include high-speed internet, premium cable channels, fully equipped kitchens, and even special touches like hot tubs or game rooms. The cost for these amenities is typically included in the rental price, but some premium extras may incur an additional fee ranging from $20 to $100.
Concierge services are available for guests who seek a more personalized and seamless travel experience. This service can assist with restaurant reservations, local tour bookings, and other travel arrangements. The average cost for concierge services is around $75 per hour, providing guests with tailored support and recommendations.
Welcome packages and essentials ensure that guests feel at home from the moment they arrive. These packages can include basic groceries, toiletries, and local treats, and are often customized to meet the needs and preferences of each guest. Prices for welcome packages range from $30 to $75, offering a convenient way to start any vacation on a positive note.
Promotions Plan
At HavenEscapes Properties, we will employ a comprehensive range of promotional methods and tactics to attract customers to our vacation rental services in Clovis, NM. Our primary focus will be on online marketing, but we will also leverage traditional and innovative strategies to maximize our reach and impact.
Online Marketing
We will establish a strong online presence through an optimized website that highlights our unique offerings, amenities, and customer testimonials. Our website will feature high-quality images, virtual tours, and an easy booking system to enhance user experience. Search Engine Optimization (SEO) will be a key tactic to ensure our website ranks high on search engine results pages, making it easier for potential customers to find us.
Social media platforms such as Facebook, Instagram, and Twitter will play a crucial role in our marketing strategy. We will create engaging content, including photos, videos, and stories, to showcase our properties and the experiences we offer. Paid advertising on these platforms will target specific demographics, ensuring our promotions reach the right audience.
Email marketing campaigns will be used to nurture leads and maintain relationships with past guests. We will send newsletters featuring special offers, local events, and updates to keep our audience informed and engaged.
Influencer Partnerships
Collaborating with travel bloggers and social media influencers will amplify our reach. Influencers who align with our brand values will be invited to experience our properties and share their experiences with their followers, driving awareness and credibility.
Online Travel Agencies (OTAs)
We will list our properties on popular OTAs such as Airbnb, Vrbo, and Booking.com. These platforms have a vast user base and will help us reach potential customers who prefer using these services for their travel accommodations.
Local Partnerships and Events
Partnering with local businesses and participating in community events will strengthen our presence in Clovis. We will collaborate with local restaurants, tour operators, and event organizers to create package deals and cross-promotional opportunities that benefit both parties.
Customer Reviews and Testimonials
Encouraging satisfied guests to leave positive reviews on platforms like TripAdvisor, Google, and our website will build trust and attract new customers. We will respond to reviews promptly, showing potential customers that we value their feedback and are committed to providing excellent service.
Special Promotions and Discounts
Offering limited-time promotions, early-bird discounts, and loyalty programs will incentivize bookings and encourage repeat visits. We will promote these offers through our website, social media channels, and email campaigns.
By employing these diverse promotional methods and tactics, HavenEscapes Properties will establish a strong brand presence, attract a steady stream of customers, and foster long-term relationships with our guests.
VII. Operations Plan
Our Operations Plan details:
- The key day-to-day processes that our business performs to serve our customers
- The key business milestones that our company expects to accomplish as we grow
Key Operational Processes
To ensure the success of HavenEscapes Properties, there are several key day-to-day operational processes that we will perform:
- Guest Communication: Maintain constant and clear communication with guests from booking inquiries to post-checkout follow-ups.
- Reservation Management: Use a reliable booking system to manage reservations, ensure availability is up-to-date, and handle cancellations or modifications efficiently.
- Check-In/Check-Out Procedures: Implement a streamlined process for guest check-ins and check-outs, including providing key access, instructions, and local tips.
- Cleaning and Maintenance: Schedule regular cleaning and maintenance of the properties to ensure they are always in excellent condition for guests.
- Quality Control: Perform regular inspections to ensure that the properties meet quality standards and address any issues promptly.
- Customer Service: Provide 24/7 customer support to address any guest concerns or emergencies during their stay.
- Marketing and Promotion: Implement marketing strategies to attract new guests, including social media promotion, SEO, and listings on popular vacation rental platforms.
- Financial Management: Monitor income and expenses closely, process payments, and manage financial records accurately.
- Inventory Management: Keep track of and restock essential supplies such as toiletries, linens, and kitchen items.
- Compliance and Safety: Ensure all properties comply with local regulations and safety standards, including fire safety, health codes, and insurance requirements.
- Guest Feedback and Reviews: Actively seek guest feedback and address any negative reviews to improve future guest experiences.
- Technology Utilization: Utilize property management software and other technologies to streamline operations and enhance guest experiences.
- Partnerships and Networking: Build relationships with local businesses and tourism boards to offer guests exclusive deals and enhance their overall experience.
Milestones
HavenEscapes Properties expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Financing: Obtain necessary funding either through loans, investors, or other financing options to cover startup costs and initial operational expenses.
- Property Acquisition and Setup: Purchase or lease properties, furnish them to meet high standards, and ensure all amenities are in place to create an attractive vacation rental.
- Compliance with Local Regulations: Obtain all required permits, licenses, and insurance to legally operate vacation rentals in Clovis, NM, and ensure compliance with local zoning laws and safety regulations.
- Launch Our Vacation Rental: Officially open for business by listing properties on popular vacation rental platforms like Airbnb, VRBO, and Booking.com, and launch a dedicated website for direct bookings.
- Build a Strong Online Presence: Develop and implement a robust digital marketing strategy including SEO, social media campaigns, and online advertising to increase visibility and attract bookings.
- Implement a Customer Feedback System: Establish a system for collecting and analyzing customer feedback to continuously improve service quality and address any issues promptly.
- Achieve Initial Occupancy Targets: Aim for an initial occupancy rate of at least 50% within the first six months to ensure a steady stream of revenue and validate market demand.
- Operational Efficiency: Streamline operations by implementing effective property management software, automating booking processes, and establishing reliable cleaning and maintenance services.
- Get to $15,000/Month in Revenue: Increase booking rates and occupancy to achieve a monthly revenue target of $15,000, ensuring financial stability and profitability.
- Expand Property Portfolio: Based on initial success and market demand, plan to acquire or lease additional properties to expand the rental portfolio and increase revenue streams.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
HavenEscapes Properties management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Skylar Ward, CEO
Skylar Ward has a history of success and has successfully run a vacation rental in the past. With a keen eye for market trends and a strategic mindset, Skylar has been instrumental in driving growth and profitability in previous ventures. Their deep understanding of the vacation rental industry and proven leadership capabilities make them an invaluable asset to HavenEscapes Properties. Skylar’s ability to innovate and adapt ensures the company remains competitive and thrives in a dynamic market environment.
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $2,275,446 | $2,463,922 | $2,668,009 | $2,889,000 | $3,128,297 |
Direct Expenses | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 |
Gross Profit | $1,297,296 | $1,435,939 | $1,587,655 | $1,753,608 | $1,935,061 |
Gross Profit (%) | 57% | 58.3% | 59.5% | 60.7% | 61.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,200,210 | $1,335,908 | $1,484,589 | $1,647,415 | $1,825,647 |
Depreciation | $14,000 | $14,000 | $14,000 | $14,000 | $14,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $17,200 | $17,200 | $17,200 | $17,200 | $17,200 |
Income Tax Expense | $409,153 | $456,647 | $508,686 | $565,675 | $628,056 |
Net Income | $759,856 | $848,060 | $944,703 | $1,050,540 | $1,166,390 |
Funding Requirements/Use of Funds
To accomplish our growth goals, HavenEscapes Properties needs $172,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture | $10,000 |
Equipment | $5,000 |
Machines | $3,000 |
Computers | $2,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent/Lease | $5,000 |
Staff Salaries for the First 3 Months | $30,000 |
Initial Marketing and Advertising | $10,000 |
Supplies | $2,000 |
Insurance | $5,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,275,446 | $2,463,922 | $2,668,009 | $2,889,000 | $3,128,297 | |
Total Revenues | $2,275,446 | $2,463,922 | $2,668,009 | $2,889,000 | $3,128,297 | |
Direct Costs | ||||||
Direct Costs | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 | |
Total Direct Costs | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 | |
GROSS PROFIT | $1,297,296 | $1,435,939 | $1,587,655 | $1,753,608 | $1,935,061 | |
GROSS PROFIT % | 57% | 58.3% | 59.5% | 60.7% | 61.9% | |
Other Expenses | ||||||
Salaries | $72,814 | $75,023 | $77,299 | $79,644 | $82,060 | |
Marketing Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Rent/Utility Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Other Expenses | $12,135 | $12,503 | $12,883 | $13,274 | $13,676 | |
Total Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 | |
EBITDA | $1,200,210 | $1,335,908 | $1,484,589 | $1,647,415 | $1,825,647 | |
Depreciation | $14,000 | $14,000 | $14,000 | $14,000 | $14,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,186,210 | $1,321,908 | $1,470,589 | $1,633,415 | $1,811,647 | |
Interest Expense | $17,200 | $17,200 | $17,200 | $17,200 | $17,200 | |
PRETAX INCOME | $1,169,010 | $1,304,708 | $1,453,389 | $1,616,215 | $1,794,447 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,169,010 | $1,304,708 | $1,453,389 | $1,616,215 | $1,794,447 | |
Income Tax Expense | $409,153 | $456,647 | $508,686 | $565,675 | $628,056 | |
NET INCOME | $759,856 | $848,060 | $944,703 | $1,050,540 | $1,166,390 | |
Net Profit Margin (%) | 33.4% | 34.4% | 35.4% | 36.4% | 37.3% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $771,759 | $1,622,120 | $2,568,007 | $3,623,876 | $4,617,414 | |
Other Current Assets | $195,316 | $211,494 | $229,012 | $240,750 | $260,691 | |
Total Current Assets | $967,075 | $1,833,615 | $2,797,020 | $3,864,626 | $4,878,105 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | |
Accum Depreciation | $14,000 | $28,000 | $42,000 | $56,000 | $70,000 | |
Net fixed assets | $56,000 | $42,000 | $28,000 | $14,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,023,075 | $1,875,615 | $2,825,020 | $3,878,626 | $4,878,105 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $91,219 | $95,697 | $100,399 | $103,465 | $108,554 | |
Debt outstanding | $172,000 | $172,000 | $172,000 | $172,000 | $0 | |
Total Liabilities | $263,219 | $267,697 | $272,399 | $275,465 | $108,554 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $759,856 | $1,607,917 | $2,552,620 | $3,603,160 | $4,769,551 | |
Total Equity | $759,856 | $1,607,917 | $2,552,620 | $3,603,160 | $4,769,551 | |
TOTAL LIABILITIES & EQUITY | $1,023,075 | $1,875,615 | $2,825,020 | $3,878,626 | $4,878,105 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $759,856 | $848,060 | $944,703 | $1,050,540 | $1,166,390 | |
Change in Working Capital | ($104,097) | ($11,699) | ($12,816) | ($8,671) | ($14,852) | |
Plus Depreciation | $14,000 | $14,000 | $14,000 | $14,000 | $14,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $669,759 | $850,361 | $945,886 | $1,055,868 | $1,165,538 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($70,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($70,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $172,000 | $0 | $0 | $0 | ($172,000) | |
Net Cash Flow from Financing | $172,000 | $0 | $0 | $0 | ($172,000) | |
Net Cash Flow | $771,759 | $850,361 | $945,886 | $1,055,868 | $993,538 | |
Cash at Beginning of Period | $0 | $771,759 | $1,622,120 | $2,568,007 | $3,623,876 | |
$771,759 | $1,622,120 | $2,568,007 | $3,623,876 | $4,617,414 |