Magicbooth Logo
BackWizzmie Soekarno Hatta
Wizzmie Soekarno Hatta
Assets Included (1)
Wizzmie Soekarno Hatta, Bandung

Wizzmie Soekarno Hatta
Portfolio Investment

Capturing the Weekend Surge & Mass Market Traffic of Bandung’s Busiest Noodle Chain

Total Ticket SizeRp 90.000.000
Assets Included1 Booths
Contract Term24 Months
Projected BEP~10 Months (Base Case)
Profit Share30% B2C + 15% Ad Revenue
Financial Projections

Portfolio Returns Scenarios

1

Low Case
(30% Below Base)

Traffic

600 Sessions / Mo

Monthly Cash Flow

~Rp 5.400.000

Payback Period

16.6 Months

Most Likely
2

Base Case
(Conservative Est.)

Traffic

1000 Sessions / Mo

Monthly Cash Flow

~Rp 9.000.000

Payback Period

10 Months

3

High Case
(30% Above Base)

Traffic

1500 Sessions / Mo

Monthly Cash Flow

~Rp 13.500.000

Payback Period

6.6 Months

*All cash flow projections include the 15% B2B event revenue potential, adjusted per scenario.

Portfolio Strategy

Monetizing Mass Market Traffic

Wizzmie is a destination. We capitalize on the massive 'Peak Traffic' during Fridays, Saturdays, and Sundays where waiting lists are common.

Wizzmie Soekarno Hatta
The 'Impulse' Price Point
  • A highly affordable rate of Rp 30,000 per session.
  • An attractive option for both students and families
Urban Forest
High Velocity, Daily Flow
  • Major destination for lunch and dinner
  • Consistent flow of traffic even on weekdays
Go-Live Plan

Terms & Milestones

Payment Structure

  • 50% Commitment Fee(Rp 45.000.000)Due upon signing the PKS to initiate production.
  • 50% Deployment Fee(Rp 45.000.000)Due upon official 'Go-Live' of the booth.
1

Week 1

PKS Signing & 50% Commitment Fee Paid

2

Week 2-4

Booth Production & Quality Assurance

3

Week 5

Logistics & On-site Installation

4

Go-Live

End of Jan 2026

Booths Activated & 50% Deployment Fee Paid

5

Feb - Mar 2026

First Monthly Payout Cycle Begins