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.
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.
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.
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.



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



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.
| Program | Price | Net to Within | Gross Margin |
|---|---|---|---|
| Private Retreat + Ketamine | $4,950 | $3,773 | 76% |
| No-Ketamine Retreat (Rest & Restore) | $3,950 | $3,633 | 92% |
| AWKN — 6 sessions | $5,750 | $2,765 | 48% |
| HEAL — 3 sessions | $3,450 | $1,923 | 56% |
| DISCOVER — 1 session | $1,450 | $923 | 64% |



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



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.
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.
$60K to complete the Maloka Dome: landscaping, wedding chairs, parking, lighting & sound system. $4,000/mo marketing — content, filming & video. Remainder to capital reserves.
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.
Runway & contingency across both businesses.
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.
| Year | Within + 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.
408 future residents are already waiting — built organically, with zero ad spend. This community is demanded before it's built.