Your Income Goal
$
After taxes — what you actually want to keep
%
0% for TX, FL, TN, etc.
$29,763/yr
SE + federal + state (estimated)
Work Schedule240 days · 1920 hrs/yr
Vacation, holidays, sick days
48
Booth / Commission Setup$8,400/yr rent
Booth Rental
Commission
$
= $700/mo · $8,400/yr
% of revenue
Color, products, supplies
$
Insurance, tools, education
Required Daily Revenue
$472
$2,358/wk · $9,431/mo
Required Avg Ticket
$67.37
at 7.0 services/day
Current Take-Home Est.
$102,074
+$37,074 vs goal
Your Service Menu$755/day · 128.1% booked
| Service | Price | Duration (min) | Per Day | Daily Rev | Rev/Hr | |
|---|---|---|---|---|---|---|
$ | $225 | $75 | ||||
$ | $290 | $73 | ||||
$ | $55 | $73 | ||||
$ | $185 | $74 |
Daily Schedule Utilization615 min booked / 480 min available
⚠ Schedule is overbooked (128%) — reduce services per day
Required P&L to Hit Goal
Gross revenue needed$113,176
Booth rent($8,400)
Product costs (8%)($9,054)
Other expenses($960)
Net before tax$94,762
SE tax($13,389)
Federal income tax (est.)($11,635)
State tax (5%)($4,738)
Take-Home$65,000
Current P&L Estimatebased on your menu
Current gross revenue$181,200
Booth rent($8,400)
Product costs($14,496)
Other expenses($960)
Net before tax$157,344
Total taxes (est.)($55,270)
Estimated Take-Home$102,074
You're on track — $37,074 above your goal
Your current service mix generates $102,074/yr take-home. That's $37,074 more than your goal — you may have room to take more time off or reduce client load.