RIP Ski Bikes Interactive Financial Model
Interactive model
Explore the numbers.
Adjust inputs on the right. Founder base case stays visible on the left — your scenario never overwrites it.
Scenario controls
Base caseFounder base case
Gross bookings
$315,000
Season 1 investor
$40,100
MOIC
3.35x
IRR
82.8%
CalculatedYour scenario
Gross bookings
$315,000
Season 1 investor
$40,100
MOIC
3.35x
IRR
82.8%
RIP Season 1 contribution
$112,525
Company gross (× 5 pods)
$1,575,000
Investor capital deployed
$150,000
Occupancy sensitivity — RIP Season 1 contribution
Investor cash flow timeline
Modeled return — not guaranteed. Pod-investor returns are separate from the $200,000 company-equity raise. Payback around day 95; $37.5k hurdle reached around day 119 at the base case.
Five-year rollout
Company-level base case
Cumulative known cash generation after Year 5: $18.26M. No company valuation, exit multiple, equity-investor return, or dividend forecast is presented without additional confirmed inputs.