Mission Statement
To elevate the spa experience through advanced beauty services, holistic wellness solutions, and a supportive, family-friendly environmentβrooted in modern luxury and community.
Target Market
Demographics:
- Women aged 25β65 in Houston, especially in The Heights, Memorial, Spring Branch, River Oaks, Montrose, Galleria, and Downtown.
- Moms seeking βme timeβ with child-friendly options.
- Wellness professionals seeking flexible, high-end rental suites.
- Health-conscious individuals curious about holistic living.
Psychographics:
- Prioritizes holistic health, clean beauty, and community-driven environments.
- Actively invests in self-care, personal growth, and wellness.
- Enjoys immersive experiences that foster connection and routine.
- Drawn to modern, refined aesthetics with functional purpose.
Core Services
Beauty & Aesthetics:
- Hair: cuts, color, extensions, styling, scalp spa
- Event makeup & hair, spray tanning
- Facials, dermaplaning, peels, PRP facials
- Cosmetic injectables: Botox, fillers, EmSculpt, Halo
- Teeth whitening
Wellness & Holistic:
- IV therapy, peptides, weight loss support
- Sound baths, energy healing, infrared sauna
- Community-focused healing events
- Rentable suites for massage therapists, estheticians, yoga instructors
Revenue Streams
- Direct Services β Aesthetics, injectables, IVs, hair, makeup
- Rental Income β Suites for licensed wellness professionals
- Retail Sales β Skincare, wellness products, spa merchandise
- Bar Revenue β Juices, smoothies, champagne, snacks
- Events & Classes β Workshops, private group sessions
- Memberships β Monthly beauty/wellness passes or VIP tiers
Location Consideration
841 Yale St, Houston, TX 77007
Prime for foot traffic, community energy, and aesthetic appeal.
π’ Financial Forecast Assumptions
πͺ Chair Rental & Services
- 8 service chairs total, all expected to be utilized each month.
- Each chair generates $2,500/month in revenue from services like injectables, facials, hair, etc.
- Assumes 50% utilization at $100β$150 average ticket size per appointment.
- Assumes 50% utilization at $100β$150 average ticket size per appointment.
- Chair revenue is considered stable year-round, with seasonal uplifts applied during peak months.
π Seasonal Multipliers
Applied to total chair revenue to reflect demand spikes:
- May (Pre-summer): +20%
- June (Wedding season): +30%
- November (BFCM): +50%
- December (Holiday Glow Up): +40%
π° Event Revenue
- Based on projected activations/pop-ups with photo setups, wedding parties, influencer collabs:
- June: $7,000 (wedding season)
- September: $5,000 (fall relaunch / back-to-school reset)
- November: $8,000 (Black Friday Cyber Monday events)
- June: $7,000 (wedding season)
π₯ Influencer Marketing
- Monthly influencer budget: $1,000/month, split between:
- Lauren (Hair & Bridal)
- Chelsea (Skincare)
- Blair (Injectables)
- Lauren (Hair & Bridal)
- Influencers are assumed to drive non-linear traffic boosts but not directly tied to tracked conversions.
βοΈ Misc Operational Costs
- Base operations cost is fixed at $2,000/month, covering:
- Utilities
- Supplies
- Admin/payroll
- Booking software, CRM, etc.
- Utilities
- Scaled partially per service type for internal analysis.
π¦ Revenue Segmentation
- Chair revenue is distributed as follows:
- 20% Injectables (Blair)
- 20% Hair & Bridal (Lauren)
- 20% Skincare (Chelsea)
- 15% Marketing Funnels (Oscar)
- 15% eComm Branding (Oscar)
- 10% Financial Strategy (Stephan)
- 20% Injectables (Blair)
π©ββοΈ Demographic Match
- Each service line aligns with a psychographic persona:
- Injectables β Image-conscious women 25β45 in River Oaks, The Heights
- Hair/Bridal β Brides, event-goers, photoshoot clientele
- Skincare β Wellness professionals, moms, Montrose crowd
- Marketing/POS β Supports retention and up/cross-sells
- Branding β Product retail + online expansion
- Creative Finance β Internal optimization only
- Injectables β Image-conscious women 25β45 in River Oaks, The Heights
π’ Rent Estimate for High-End Luxury Med Spa (Houston)
βοΈ Assumption:
- Location: The Heights, River Oaks, Galleria, or Montrose (affluent zip codes)
- Square Footage: ~2,500β3,500 sq ft for full-service spa (injections, hair, facials, events, sauna, juice bar, storage)
- Build Quality: High-end, commercial zoning, elegant finishes, ADA compliant
| Cost Factor | Estimate Range |
|---|---|
| Base Rent (Triple Net) | $30β$45/sqft/year |
| Monthly Rent | $6,500 β $9,500/month |
| 6-Month Rent Estimate | $39,000 β $57,000 |
Letβs assume $8,000/month for conservative forecasting.
π οΈ Initial Setup Costs (One-Time)
| Item | Estimate |
|---|---|
| Build-out & Interior Design | $30,000β$50,000 |
| Equipment (chairs, lasers, sinks, EmSculpt, etc.) | $25,000β$40,000 |
| Licensing + Legal | $2,000β$5,000 |
| POS System & Software | $1,000β$3,000 |
| Inventory (Products, Serums, Supplies) | $5,000β$10,000 |
| Furnishings & Decor | $10,000β$15,000 |
| Total Estimate | $73,000β$123,000 |
Letβs lock in $100,000 as a midpoint.
| NET NEW REVENUE | 12 MONTHS | $420,000 | $636,000 |
6 Months Forest (Rental, Percentage, Hybrid +Marketing) https://www.mypearlnecklace.com/documents/pay5syzFRZqyNyDHA-tFHAo99 (Last Updated 5/12/205)