Financials
Within | AWKN Ranch · Seed Raise

HeartSpace Health

Within Center AWKN Ranch

A 12-acre Sacred Sanctuary in South Austin where Residential, Longevity, Wellness & Community Events all thriving under one roof, ushering in the new earth frequency.

4.5+ yrs
Within Center operating
1,800+
Sessions delivered
100%
Five-star reviews
~1 yr
AWKN Ranch live
$1M SAFE round · $500K left $8M valuation ~6.3% equity
The Opportunity

Two businesses. One vision.
One extraordinary piece of land.

Within Center and AWKN Ranch are already operational and profitable on 12 acres in South Austin — two proven revenue engines under one team, one property, one guest journey.

We're raising an additional $500K to grow both businesses — including AWKN Ranch's residential expansion: a 9-acre conscious-living community with 75 private homes — domes, A-frames & modern cabins — and a 408-person waitlist.

01
Engine 1 · Retreats
Within Center

Ketamine-assisted retreats

Immersive, integration-centered retreats, Sunday–Thursday. Ceremonial and clinical — medical run by our partner Harmonia, Katie Murray, PA. Psilocybin retreats are coming next through our church partnership, now nearing completion.

02
Engine 2 · Events
AWKN Ranch

Weekend events, weddings & lodging

Thursday–Sunday, the whole ranch rents out — the temple space, the Maloka dome, two yurts, the honeycomb dome, and the Retreat House — plus weddings. Roughly $10,000 in revenue per weekend, every weekend.

A guided ketamine-assisted session at Within Center
A Guided Session
The Honeycomb Dome at AWKN Ranch
The Honeycomb Dome
The Retreat House at AWKN Ranch
The Retreat House
Two Engines, One Container

The same land works
seven days a week.

Retreats run Sunday through Thursday; events run Thursday through Sunday. Thursday is the flip — one container, fully utilized.

Sun
Event / Flip
Mon
Session 1
Tue
Integration
Wed
Session 2
Thu
Flip / Event
Fri
Event
Sat
Event
Engine 1 — Within Center retreats Engine 2 — AWKN Ranch events
Within Business
Within economics

Two services, one team

Private retreat$4,950
Less medical (Katie)($880)
Less commission 6%($297)
Net to Within · retreat$3,773
Avg outpatient sale$4,500
Net to Within · outpatient$3,700
9 retreat × $3,773$33,957
6 outpatient × $3,700$22,200
15 clients / month blended, after medical & sales$56,157
AWKN Ranch Business
Weekend economics · Thu–Sun

The whole ranch rents out

Retreat House$2,500
Bali Yurt$400
Barcelona Yurt$400
Honeycomb Dome$300
Maloka Dome$1,800
Temple Space$1,800
Full property / night$7,200
× 6 nights just a 20% occupancy rate of a 30-day month$43,200
Less commission 8%($3,456)
Net per month$39,744
The Temple ceremony space at AWKN Ranch
The Temple
The Maloka Dome set for a ceremony at dusk
The Maloka Dome
Lodging yurts at AWKN Ranch
The Yurts
Premium Programs, Strong Margins

A laddered offering.

From a first-taste day program to a flagship immersive retreat — every rung carries a strong gross margin, and guests move up the ladder over time.

ProgramPriceNet to WithinGross Margin
Private Retreat + Ketamine$4,950$3,77376%
No-Ketamine Retreat (Rest & Restore)$3,950$3,63392%
AWKN — 6 sessions$5,750$2,76548%
HEAL — 3 sessions$3,450$1,92356%
DISCOVER — 1 session$1,450$92364%
A guided bodywork session in the yurt
Integration & Bodywork
A guest lodging bedroom at the ranch
Guest Lodging
Aerial view of AWKN Ranch
The Ranch from Above
Investor Returns

A $500K seed into
a cash-generative business.

Illustrative, based on the model. Valuation and terms open to discussion.

$500K
Raise
$8M
Valuation
~6.3%
Investor equity
~$1M
Yr-10 Profit
Plus the residential upside.

Your equity is in Heart Space Health Inc. — which owns two companies: Within Center and AWKN Ranch, now expanding into AWKN Residences, a 75-home conscious-living community. On a conservative 10% growth and a flat 30% margin, the operating business alone compounds toward and beyond the $8M valuation over the plan; the residential upside comes on top.

AWKN Ranch — private residential conscious-living community in Austin

Operating figures reflect Within Center + AWKN Ranch only and exclude AWKN Residences — that upside is not modeled here. A conservative 10% annual revenue growth; Year 1 reflects a 3-month build-out. Not a guarantee of returns; valuation and terms open to discussion.

AWKN Residences · Love Where You Live

AWKN Ranch:
a new paradigm for living.

Most places sell you a house and leave you to your life. AWKN Ranch builds your health, your belonging, and your family's future into the address itself — 75 private homes — domes, A-frames, and modern cabins — on 9 acres, designed from the inside out, by parents, for the way people actually want to live.

The Front · Welcome the World

AWKN Ranch & Within Center

The wellness engine is already built and operating on the same land — retreats, ceremony, longevity medicine, red-light beds, salt room, cold plunge, sauna, resort pool, fitness, chef meals and clean food with no seed oils, ever. No new building, no lease-up risk — residents live steps from it.

The Back · This Is Home

AWKN Residences

A completely separate gated entrance opens to the residences and the community's own private pool. Secluded, secure, sacred — no one comes in or out but the community. The front welcomes the world; the back is home.

Health isn't an amenity here — it's built into the lease. Every residency — $2,500 to $3,300/mo with WiFi & water included — comes with annual comprehensive bloodwork, monthly IV vitamin therapy, every morning and evening class, and 15% off food and longevity services, all delivered through AWKN Ranch and Within Center already on the land. This is why it will be so special: a sacred, secure, family-designed community where wellness is the foundation, not an add-on — and a brand built to replicate, "Love Where You Live," on the next parcel and the next.

Two lit AWKN Ranch dome residences at golden hour
Dome Residences at Golden Hour
Aerial of AWKN Ranch dome residences among the Hill Country oaks
The Community from Above
AWKN Ranch — domes, pool, and maloka beyond the gated entrance
Front Welcomes, Back Is Home
Allocation of Funds · $500,000

Allocation of Funds.

The $500K raise is deployed across both businesses — pre-development capital for AWKN Ranch's residential expansion, buildout and marketing for the AWKN Ranch events business, a new revenue stream for Within Center, and reserves to bridge it all.

The Maloka Dome build-out at AWKN Ranch
The 200-person Maloka Dome — new Engine 2 capacity funded by the raise.
Survey and slope-analysis plan of the 9-acre AWKN Residences expansion parcel along SH 71
AWKN Residences — the 9-acre expansion, with 408 on the waitlist.
Natural hempcrete dome construction technology — thermal, non-flammable, sustainable build system
Natural dome technology — hempcrete build: thermal, non-flammable, sustainable.
$150K

AWKN Residences — Cap Ex

Pre-development for the residential build: Boundary Title Survey ($5,500), Topographic Survey ($7,900), Tree Survey ($9,900), Feasibility Study ($5,000), Site Planning / Concept Design ($15,000), Permitting ($15,000), and legal set-up of the entity & investor structure ($10,000) — ~$68K itemized (plus taxes), balance to contingency.

$100K

AWKN Ranch Business

$60K to complete the Maloka Dome: landscaping, wedding chairs, parking, lighting & sound system. $4,000/mo marketing — content, filming & video. Remainder to capital reserves.

$100K

Within Center Business

Open a 30-day house on Airbnb next door to capture 3–4 thirty-day clients/mo at ~$20,000/mo revenue. Low risk — rent & utilities included; only added cost is food & staffing.

$150K

Capital Reserves

Runway & contingency across both businesses.

Total seed raise
$500,000
The Full Picture · 10-Year Financial Model

Two businesses.
One residential engine.
To $6.5M in annual revenue.

Within + AWKN are live and profitable today, grown here at a conservative 10% a year on a conservative 30% net margin. On the same land, AWKN Residences opens all at once in January 2028 — one build, all 75 homes — and stabilizes at ~$1.84M of NOI from Year 2. Stacked together, combined revenue grows from $2.4M to $6.5M over ten years.

Within + AWKN (operating) AWKN Residences
$2.4M
Y1
$4.3M
Y2
$4.5M
Y3
$4.7M
Y4
$5.0M
Y5
$5.2M
Y6
$5.5M
Y7
$5.8M
Y8
$6.1M
Y9
$6.5M
Y10
YearWithin + AWKN rev.Residential rev.Combined rev.Operating profit / NOI
Year 1$1.40M$1.00M$2.40M$0.67M
Year 2$1.54M$2.74M$4.28M$2.30M
Year 3$1.69M$2.79M$4.48M$2.39M
Year 4$1.86M$2.85M$4.71M$2.48M
Year 5$2.05M$2.91M$4.96M$2.59M
Year 6$2.25M$2.96M$5.21M$2.68M
Year 7$2.48M$3.02M$5.50M$2.78M
Year 8$2.73M$3.08M$5.81M$2.90M
Year 9$3.00M$3.14M$6.14M$2.93M
Year 10$3.30M$3.21M$6.51M$3.07M

Within + AWKN grown at a conservative 10%/yr and modeled at a flat 30% net margin (well below the 40–60% the operating model actually shows). AWKN Residences — 75 homes (15 domes, 15 modern cabins at 688 sf, 25 A-frames at 888 sf, 25 grand cabins at 1,111 sf) — comes online in a single build in January 2028; Year 1 reflects lease-up, and the community runs at a full 75 homes from Year 2, at 95% occupancy, at tiered rents of $2,500–$3,300/mo with WiFi & water included (residents pay electric). Figures from the 15-year pro forma. Combined revenue excludes the Year-8 land-purchase financing.

Demand Is Already Here

The waitlist speaks for itself.

408 future residents are already waiting — built organically, with zero ad spend. This community is demanded before it's built.

408
On the waitlist · zero ad spend
75
Private homes · domes, A-frames & cabins
Jan 2028
All homes online · one build
250K
Views on a single post
AWKN Ranch — Texas Hill Country conscious living, couple walking toward the pool and domes
The Economics · Valued High

$1.84M stabilized NOI · $27.1M value.

Stabilized Monthly Revenue

75 homes on 12-month leases

15 Domes @ $3,000/mo$45,000
15 Modern Cabins · 688 sf @ $2,500/mo$37,500
25 A-Frames · 888 sf @ $3,000/mo$75,000
25 Grand Cabins · 1,111 sf @ $3,300/mo$82,500
Gross / mo · × 95% occ$240,000 · $228,000
Annualized · WiFi & water included~$2.74M
Operating Expenses · Lease Phase

Run lean, valued high

Ground lease rent (9 acres)$8,000
Improvement property tax (homes)$10,000
Management staff$15,000
Manager, maintenance, help$12,500
Insurance$6,500
WiFi & water (included in rent)$8,500
Repairs + reserves$7,500
Landscaping / trails$3,000
Marketing / admin$3,500
Total OpEx / mo$74,500
Annualized~$0.89M
$1.84M
Stabilized NOI/yr · $153.5K/mo
$0.55M
Loan payment/yr · 30-yr amort @ 7% · $45.9K/mo
$1.29M
Net after debt/yr · $107.6K/mo
3.34×
DSCR · NOI ÷ debt service