Tattoo and Body Piercing Shop

Small Building in Cedar Rapids IA. Employ 5 artists, a piercer, and front desk help.
Business includes chairs, tattoo guns, artist portfolio, waiting room and front desk
area. Shop is open Monday-Saturday 10a.m.-10p.m. Closed Sunday and only accept cash.
Average Tatttoo $200
Average Piercing $50
Employee
Artist
Piercer

Commission, provide Tattoo gun and Portfolio

Commission, provide Tattoo gun and Portfolio

616 2nd ave SE Cedar Rapids, IA 4,970 SF $4.83/SF/Year= $24,005.10 $2,000.43 per month
Start up Cost
Lease/Deposit
Sign's
Chairs
Front desk
Ink
Gloves
Needles
Building
Improvements
Jewlery
Register
Lighting
Clothing
Advertisiment
Total

Fix Cost
$4,000.86
$3,000.00
$1,000.00
$1,000.00
$3,000.00
$200.00
$750.00

Lease
Loan Payment
Utlities
Insurance
Advertisment
Total

$10,000.00
$2,000.00
$500.00
$700.00
$500.00
$1,000.00
$27,650.86

Variable
Tattoo artist
Ink
Needles
Sanitation Supplies
Total

Startup

Borrow
Fixed Cost
total

$30,000.00
$5,937.84
-$35,937.84

1st Month

15*$75=
20*25=

$1,125.00
$500.00
-$5,937.84
-$40,250.68

2nd month

75*$75=
40*25=

$5,625.00
$1,000.00
-$5,937.84 fixed cost
-$39,563.52

total

Tattoo Gross
Piercing Gross
fixed cost
total

Loan
1st month
Total still owed

$2,000.43
$637.41
$1,800.00
$1,000.00
$500.00
$5,937.84

$100.00
$10.00
$10.00
$5.00
$125.00

$30,000.00
$637.41
$29,362.59

3rd month

150*75=
80*25
total

4th month

200*75=
120*25=
total

5th month

320*75=
175*25=
total

6th month

320*75=
180*25=
total

A.)
B.)
C.)
D.)

$11,250.00
$ 2,000.00
$ (5,937.86) fixed cost
-$38,189.24
$15,000.00
$3,000.00
-$5,937.86 fixed cost
-$26,127.10
$24,000.00
$4,375.00
-$5,937.86 fixed cost
-$7,689.96
$24,000.00
$4,500.00
-$5,937.86 fixed cost
$14,872.18

6th month break even

80 Tattoos
$637.41 compounded loan payment
88 Tattoos