The confidentiality gate is off. Anyone with this link can see the financial model and round terms, and nobody is recorded as having seen them. Turn it back on by removing BYPASS_NDA_GATE in Railway before sending this to an investor.
Build in progress

Investor portal · Tulum, Quintana Roo

The operating system for tourism in Tulum.

148 vehicles across 2 locations today, after 6 years operating in Tulum — and a peak of 340+ in Dec 2024 - Jan 2025. This round takes the fleet to 1,100+ and adds the layers that run on top of it.

Stage 1 — Mobility

Move the money. Watch everything move with it.

Capital buys stock, stock fills containers, containers land a fleet, the fleet earns. Change the raise and the whole chain recomputes — including the awkward parts, like fixed costs that do not shrink and containers that are bought whole.

The ask is not settled. Move it and every number below recomputes.

Landing cost: $632,662 of stock, 5 containers at $12,750, $200,000 fixed. $304 unspent.

Fleet landed2,173units across 5 containers
Year 1 revenue$1.06MBase case
Year 1 EBITDA$757kafter $300k opex
3-year return4.74×$4.25M cumulative
ProductUnitsUnit costCapital
Traditional bicycles501$274$137k
Bike share and e-bike share350$641$224k
Premium Cycling Club bikes290$648$188k
Power banks and stations1,002$59$59k
Delivery rider scooters30$800$24k

Illustrative — unit costs are placeholders

Ecosystem 01 / 01

Year 2

Power bank network

Rentable battery packs in restaurants, beach clubs and bars. A visitor borrows one, uses it, drops it at any station. Every station is also a point where someone downloads the app.

Capital needed$116k$30k stations + $86k banks
Revenue a year$206k200 stations
Contribution$206ka year, after running costs
Payback7 mo5.31× over 3 years
4 inputs are still at zero, and each makes this worse.
  • Venue revenue share. Restaurants and bars normally take a cut for hosting a station. At zero the model assumes MexiGo keeps every peso, which is almost certainly wrong and is the single biggest swing in this layer.
  • Annual bank loss rate. Banks that never come back. The 3x cover exists partly because of this, but replacing them is an ongoing cost the model is not yet charging.
  • Payment processing. Card fees on a $2 transaction are proportionally heavy — a fixed per-transaction fee matters more here than on a bike rental.
  • Servicing and connectivity. Restocking, maintenance and the SIM or network connection each station needs.
FigureValueBasis
Banks in circulation7,20036 per station
Rentals a year102,9301.41 per station per day
Revenue per station$1,029a year, after the venue's share
Cost to cover one station$582station plus its 36 banks
Banks lost a yearnot set—

Illustrative — see what is still unset

Source: Station and bank costs, slots, station target and cover multiple from Ashley, Oct 2026. Rentals per station derived from Financial Projections slide 3.

Still to settle

Shown here rather than quietly filled in. Every one is an input, so none of them blocks the build.

  • Investor terms are not set: what a backer receives for their money, the minimum ticket, and how and when it is paid.
  • The ask is $896,716 here but $570,000 net (of a ~$717K gross) in MexiGo_Investor_Deck_Complete.pptx. Which is current?
  • The six revenue streams sum to $1.056M in year 1 and $2.375M in year 3, against stated totals of $1.14M and $2.02M.
  • Stated payback uses a different basis per scenario; on a consistent EBITDA basis, base payback is month 13 rather than month 9-10.
  • Restaurant SaaS earns $25K in year 1 with no capital behind it, so the model shows revenue even on a raise too small to buy any fleet. Software needs a build before it bills — what does that cost?
  • EBITDA carries only a flat ~$300K/yr opex — no cost of goods, payment processing or fleet depreciation on 1,100+ vehicles.