A Proposal for
Jonathan O'Byrne

Board Member & Strategic Investor

June 2026 — Confidential

★

Jonathan,

I'm going to keep this direct — because that's how we operate, and because I know you appreciate the same.

You built Collective Works from the ground up in Singapore. You know what it takes to create a space that's more than four walls and a Wi-Fi password — you built a community. Since selling pre-COVID, you've spent years coaching high-end business owners and consulting for multi-million dollar companies across Hong Kong and globally. You've seen what scales and what doesn't.

That's exactly why we want you involved in RealSpace. Not as a silent cheque — we've had those conversations with other people. We want your brain, your experience, and your ability to help us navigate the shift from a single-location studio to a multi-city creative ecosystem.

This proposal is deliberately weighted in your favour. Read on and you'll see why.

Isaac Cook — CEO, RealSpace Creative

The Business

NOT JUST A STUDIO.
A MOVEMENT.

RealSpace Creative is a podcast & video production studio, coworking space, and creative agency — all under one roof in Chiang Mai, Thailand. Founded in 2024 with a team of 5.

We built the flywheel that most creator spaces only talk about. Members walk in, create content in our pre-lit studio, and when they're ready — we handle their editing, marketing, and growth. Every service feeds the next.

Co-Working
Content Studio
Creative Agency
Growth
More Members
Studio interview setup Content production
Our Origin Story

WE'VE ALWAYS BEEN
A MARKETING BUSINESS

Deep down, content has been the engine behind every single pivot we've made — and every time, it's worked.

When we launched community events in Chiang Mai, we used content to fill every seat. When we pivoted to coworking, we created videos and reels that made the space irresistible to creators. When the studio opened, we shot our own content to prove the setup worked — and bookings followed.

Every time we leaned into content, the audience responded. That's when it clicked: we're not a coworking space that does content. We're a content business that happens to have a coworking space.

The creative agency — SoMe Management — isn't an add-on. It's the business we were always building towards. The studio and coworking are the acquisition funnel. The agency is the margin.

Revenue & Traction

THE NUMBERS

Revenue split across three streams: Coworking & F&B (Loyverse POS), Studio & Bookings (Stripe + direct payments), and Content / Marketing Clients.

฿709K
2024 Revenue (Mar–Dec)
~$20,300 USD · Coworking Only
฿1.82M
2025 Revenue (Full Year)
~$52,000 USD · All Sources
฿877K
2026 Revenue (Jan–Jun, Partial)
~$25,100 USD · Half Year

Monthly Platform Revenue — Loyverse + Stripe Combined (THB)

Annual Revenue by Source (THB)

2024 had no studio — all revenue was coworking + F&B. Studio bookings launched in 2025 alongside our first content clients.

2025 — Where It Started

INITIAL CONTENT CLIENTS

Before the agency had a name, we were already proving the model. Two early clients generated over ฿740K in content revenue in 2025 — validating the entire flywheel thesis.

Lucky Egg
Content Production & Marketing
฿581,677 (~$16,600 USD)
Pocket Party
Content Production & Marketing
฿160,284 (~$4,580 USD)
฿741,961
Total 2025 Content Client Revenue
~$21,200 USD

These projects proved that local businesses in Chiang Mai will pay for end-to-end content. Not just a single shoot — but strategy, shooting, editing, and distribution as a package. That's the model we've now scaled into a full agency arm in 2026.

2026 — Scaling the Agency

MARKETING CLIENTS

Our SoMe Management arm is gaining serious traction. These are contracted clients paying for strategy, shooting, editing, scheduling and analytics — the highest-margin part of the flywheel.

Sweet Tooth
Jan – Mar 2026
฿120,000
Bowl Spot (Branding)
Apr – Jul 2026
฿105,000
Bowl Spot (Marketing)
Apr – Jul 2026
฿90,000
Old City Spa
May – Jul 2026
฿45,000
Brook Falls Deli
May – Jul 2026
฿36,000
Lanna Padel
Apr – Jun 2026
฿36,000
Boxx
Mar 2026
฿25,000
฿457K
2026 Agency Revenue (Contracted)
~$13,100 USD · 7 Active Clients
฿72K
Direct Payments (Wise)
$2,000 USD · Jan–May 2026

Note: 2026 figures represent Jan–Jun only. Full-year platform revenue is projected at ฿830K+ based on current run rate, before agency contracts. The agency pipeline is expanding monthly.

Costs & Profitability

THE FULL PICTURE

We believe in full transparency. Here's the cost structure alongside revenue — showing the path from year-one investment to profitability.

–฿188K
2024 Net (Mar–Dec)
Year 1 · Building the Foundation
+฿137K
2025 Net Profit
Profitable · 7.5% Margin
฿0K
2026 Net (Jan–Jun)
Breakeven · Investing in Team

The story in three lines: Year 1 — we invested in building the space. Year 2 — content clients made us profitable. Year 3 — we're reinvesting in the team while staying breakeven, with the agency pipeline still ramping.

Monthly Operating Costs (2026)

Team Wages
5 team members
฿70,000
Rent
Studio + coworking space
฿28,000
Utilities
Electric, water, internet
฿15,000
Cleaning
Daily service
฿10,000
F&B
~50% margin on sales
฿10,000
Miscellaneous
Batteries, repairs, supplies
฿8,000
Software
Editing, scheduling, tools
฿3,000
Accounting & Legal
฿20,000/year
฿1,667
฿145,667
Total Monthly Burn
~$4,160 USD/month
฿146,137
Avg Monthly Revenue (2026)
~$4,175 USD/month · All Sources

Key takeaway: our fixed costs are lean — ฿146K/month runs the entire operation including a team of 5. Every new agency client drops almost directly to the bottom line. Two additional ฿40K/month clients would push us to 35%+ net margin without any increase in fixed costs.

Wages grew from ฿12K/month (2024) to ฿70K/month (2026) as we built the team. This is deliberate investment — the editing and creative capacity we're hiring is what allows the agency to scale.

The Proposal

THE DEAL

$70,000
For 25% Equity
+ Board Member & Strategic Advisor
Previous Investor Offer
$100–150K
For 20–30% equity
$5,000–7,500 per percentage point
Capital-focused arrangement
Your Offer
$70,000
For 25% equity
$2,800 per percentage point
Board seat + strategic input

You're getting nearly 2× the equity per dollar compared to our other proposals. That's intentional.

We value what you bring beyond capital — your experience building and exiting Collective Works, your network across Asia, and your ability to help us think about scaling the right way. More than anything, we want you helping us steer during this critical phase of growth.

Why You

WHAT JONATHAN BRINGS

This isn't just about the investment. Here's what your involvement unlocks for RealSpace.

Coworking
Expertise
Built & sold Collective Works in Singapore. You know the operational model inside-out.
Scaling
Playbook
Consulting for multi-million dollar companies — you've seen what works at scale.
Asia
Network
Deep connections in HK, Singapore and globally. Door-opening for expansion.
Tech
Platform
Your existing coworking app — we can pilot it with our members immediately.
Capital Allocation

USE OF FUNDS

Every dollar goes toward perfecting the flywheel in Chiang Mai and laying the foundation for expansion.

40%
Facility Upgrades
Upgrade the current Chiang Mai location — better lighting rigs, acoustic treatment, additional set configurations, equipment upgrades. Perfect the product before we replicate it.
30%
Expansion Fund
Seed capital for location #2 — scouting, initial deposits, and setup costs. Current targets: Da Nang, Bangkok, or Lombok.
20%
Agency Growth
Hire additional editors and marketing strategists to scale the SoMe agency. This is our highest-margin revenue stream and the key to recurring revenue.
10%
Platform & Tech
Pilot Jonathan's coworking app with our members. Build the digital infrastructure for a multi-location network with online subscriptions.
The Vision

5-YEAR ROADMAP

From one studio in Chiang Mai to a franchise model across Southeast Asia and beyond.

Year 1 — 2026/27
Perfect the Flywheel
Upgrade Chiang Mai facilities. Lock in the operational playbook — studio bookings, memberships, and agency services running like clockwork. Scale the marketing client roster to 10+ recurring accounts. Pilot Jonathan's coworking app with existing members.
Year 2 — 2027/28
Location #2
Open our second location in Da Nang, Bangkok, or Lombok. Replicate the proven model. Cross-pollinate members between cities. Launch the digital community platform connecting all locations.
Year 3 — 2028/29
Location #3 & Partnerships
Third owned location. Begin partnership conversations with existing coworking spaces and studios — places like Media City Manchester — to offer RealSpace shooting, editing, and marketing services using their existing infrastructure. Low capital, high leverage.
Year 4 — 2029/30
Franchise Model
With 3 owned locations proven, shift to a franchise model. License the RealSpace brand, playbook, and platform. Franchise partners get the brand, the SOPs, the tech, and the network. We get scale without the capital burden.
Year 5 — 2030/31
The Network
A global network of creator spaces — owned, partnered, and franchised. Members in any city can connect, collaborate, and create together. The online platform becomes a standalone revenue stream with tiered subscriptions, even for members who never visit a physical location.
Beyond the Studio

GROWTH VECTORS

01
Space Partnerships

Partner with existing coworking and studio locations globally — Media City Manchester, WeWork-style spaces, university media departments — to deliver RealSpace's shooting, editing, and marketing services using their existing equipment and spaces. Minimal capital, maximum reach.

02
Online Platform

Test Jonathan's existing coworking app with our current Chiang Mai members. Enable members across all locations to connect, book sessions, host virtual events, and collaborate remotely. A recurring SaaS-style subscription at multiple tiers — even when they're not physically present.

03
Franchise Model

Once we've proven 3 locations, the playbook becomes the product. Brand licensing, operational SOPs, training programmes, and platform access — packaged for franchisees who want to run their own RealSpace in their city.

04
Digital Community

The creator network becomes location-independent. Members pay monthly to access the community, masterclasses, editing resources, and cross-promotion opportunities. Subscription tiers from basic community access to full production support, all recurring revenue.

The People

THE TEAM

Isaac Cook
Isaac Cook
CEO & Founder
Ning
Ning
Manager
Grace
Grace
Creative Director
James
James
Colour Grader / Editor
Pop
Pop
Lead Editor
Nikol Matouskova
Existing Investor & Shareholder
Jonathan O'Byrne
Proposed Board Member & Investor
RealSpace podcast production Studio member creating content
RS

LET'S BUILD THIS
TOGETHER

Jonathan, you know better than most what a space like this can become. Let's talk about making it happen.

Get In Touch