Silver Creek Total Revenue — All Streams
Weddings + small events + Airbnb (when available) + Heather Florals uplift
Owner Return vs. Operating Net
Rene + Bruce receive 8% of gross · Matt + Heather keep the rest
Wedding Volume — Bookings Per Year
Driven by Aisle expo referrals from Year 2 onward
Homestead Airbnb Revenue Scenarios
Once available — Conservative / Base / Full occupancy
Equity Earn-In Progress
1% equity per $10K net revenue above baseline · Cap: 20% over 5 years
Year 1 — 0% earned
Year 0Year 1 (propose)Year 2Year 3Year 4Year 5 (20% cap)
Household Revenue — All Ventures Combined
Silver Creek, Aisle expos, Heather Florals, PB, Gather Software, SL — 12-month rolling