Welcome to our Farm and Market Garden: Locally Grown Food, Bell Tent Rentals, & Farm Animals on 40 Acres
income projection
Ecomoic Engine two
- Long-term rentals:
- Two Bedroom House
- Batchlor Cabin
- Short-term rentals:
- Bell tent glamping
- Tree house rentals
- Tiny home rentals
phases
Existing Structure
Kapristo Farms has a solid foundation with over 11 years of leasing a section of the land, and has been operating as a farm for the past 3 years. This existing structure provides a level of stability and experience that allows us to focus on growing and expanding our operations. We have developed strong relationships with local suppliers and community members, and have a deep understanding of the land and its potential. Our experience in farming, combined with our dedication to sustainable and regenerative practices, makes us uniquely qualified to bring our vision to life.
Equity and Capital
~ $100k worth of tools, equipment, and infrastructure
~ Looking for a mortgage partner to help purchase40 acre land parcel with no zoning near Pason, BC, in the $850k price range (click here for real estate listing example)
~ Looking for $300k in land development capital
~ 3 year plan to develop land and increase equity value to $2.5 million
Upfront Capital
1.Land: $850k (with mortgage)
2.Main Infrastructure: $200k (Outbuildings, tunnels, nursery, harvest shed, back-up power source, irrigationetc)
3.Ground Work: $30k (Drainage, driveway gravel, site pads)
4.Six Glamping Rental Units: $80k
5.Spa: $30k
6.Furniture, Fixtures, and Equipment: $60k
7.Digital Product Marketing Budget: $10k
TOTAL: $1,250,000
Operating Revenue
1.Six Nightly Rental Suites @ $120/night: $100k (75% occupancy)
2.Restaurant, General Store, and Add-Ons: $30k
3.Farm Sales: $80k
4.Retreats & Education: $260k
5.Long Term Rentals: $30k
TOTAL: $500k
Operating Expense
~ Staffing: $100k
~ Overhead: $20k
~ Feed: $10k
~ Repairs and Maintenance: $30k
Supplies: $30k
TOTAL $190k
Retreats & Workshops
Revenue Breakdown
1.Retreats: 6 retreats @ 12 clients = 72 tickets @ $2k = $144k
2.Educational Workshops: 8 workshops @ 15 clients = 120 tickets @ $800 = $96k
3.Day Classes & Tours: 70 open dates @ 10 clients = 700 tickets @ $25 = $17k
TOTAL: $260k
amenities
- Community Center – Commercial kitchen, Gathering area, Seperate rooms for one on one healing
- Produce Stand
- Farm-to-Table
- Spa amenities -Sauna, Woodfire Hottub, Cold Plunge
- Glamping Sites (Treehouse, Tee Pee, Bell Tent)
- Farm Accomodations (Schoolie, Bell tent, CamperVan)
- Long Term Rentals
- Tiny Home Sites
Activities
- Farm Tours
- Creek Walks
- Horse Drawn Carriage Rides
- Mountain Biking
- Hiking
- E-Bike Rentals
- Wetland Adventures
- Education/Courses
- Classes
Glamping
At Kapristo Farms, we believe in providing our guests with an unforgettable, luxurious outdoor experience. Our glamping setup is designed to immerse you in nature while providing all the amenities of a five-star hotel. Imagine sleeping under the stars in a cozy, beautifully decorated bell tent nestled in the forest. Each tent is equipped with plush mattresses, soft area rugs, fairy lights, and comfortable cushions to ensure a blissful night’s sleep.
But that’s not all – we are also planning to add some incredible treehouses connected by boardwalks to our glamping site. You’ll be able to walk among the treetops and enjoy stunning views of the forest while feeling fully immersed in nature.
We’ve thought of everything to ensure your stay is as comfortable and enjoyable as possible. Our communal gathering area boasts a fire pit, kitchen facilities, and comfortable seating, providing the perfect spot to relax and unwind after a day of exploring the great outdoors.
Get In Touch or Visit The Farm Anytime
1(250) 348-2286
farmer@kapristofarms.com