The Deal · Episode

Bathe Austin: $50K Revenue Financing After a $3.5M SBA Deal Fell Through

Lisa and Danyl Magick lost a $3.5M SBA construction loan the day after their permit cleared. They opened an outdoor soaking garden anyway and pushed monthly revenue to $42,000. On camera, Founderpath funded $50,000 as revenue-based financing — 10% of monthly revenue, capped at $57,000 — with the option to lead up to $1M of their next equity round.

$42K

Monthly Revenue

40%

Industry Margins

150

Active Members

27K

Organic Followers

Deal Snapshot

The full picture: who the founders are, what fell through, what they actually need, and what Founderpath funded on camera.

The business

Business

Bathe Austin

Founders

Lisa Magick & Danyl Magick (life and business partners)

Location

Austin, Texas

Soaking garden opened

March 2025 (South by Southwest)

Category

Brick-and-mortar · Bath house · Wellness

Monthly revenue

$42,000 (and growing)

Active members

150 paying members

Membership price

$199 / month — unlimited soaks + 2 guest passes

Drop-in price

$30 non-member · $20 member (60 minutes)

Organic following

27,000 social followers

Lease

15-year lease with right of first refusal to buy

Industry margins

40% (top US bath houses run 45–50%)

The ask

Original ask

$3.5M for full indoor bath house buildout

What fell through

SBA debt partner dropped the loan after leadership change

Use of funds

Get closer with Founderpath ahead of a larger equity round

Time to full buildout

10 months once $3M is raised

Future revenue model

Memberships, drop-ins, events — “hundreds of thousands per month” at full buildout

The deal

Capital deployed

$50,000

Total payback

$57,000 (10% take rate, ~16–24 months)

Repayment structure

10% of monthly revenue until paid back

Equity given up

0% — debt only

Optional follow-on

Right to lead up to $1M of the next equity round at the cornerstone investor’s terms

Outcome

Closed on camera

The Numbers

An outdoor pivot kept the business alive after the SBA deal collapsed. Here’s how the revenue mix and capital history actually look.

Revenue mix

Drop-in soaks ($20–$30 / 60 min)

Largest

Day-pass guests across saunas, cold plunges, and mineral tubs

Memberships ($199 / mo · 150 active)

Recurring base

$29,850 / month of contractual revenue at current count

Events (sauna raves, sound baths, facilitator-led)

Rev share

Bathe takes 60% of ticket sales · biggest single event: $10,000

Membership unit economics

The $199 / month membership is the recurring base. Churn is near zero — one member tried to quit three times before staying.

Monthly fee
$199
Member soak
$20
Non-member soak
$30
Active members
150

Capital history

  1. 2023

    Lisa and Danyl move into the building

    Live on-site for 8 months while designing the bath house

  2. 2024

    15-year lease signed with right of first refusal

    Personal capital: Danyl cashed out tech retirement, Lisa sold $1M of real estate

  3. Jan 2025

    City of Austin approves 140-page permit set

    SBA debt partner drops the deal the next day — $3.5M of funding lost

  4. Mar 2025

    Outdoor soaking garden opens for South by Southwest

    Austin’s first bath house · 3,000 sq ft turfed parking lot · revenue starts month one

  5. 2025

    Reg CF planned at $18M valuation cap

    Cornerstone investor terms 7–8M cap — full $3M raise to fund 10-month indoor buildout

  6. 2026

    Founderpath funds $50K revenue financing

    10% of monthly revenue · $57K payback · option to lead up to $1M of equity round

How Nathan Structured the Deal

A $3.5M SBA deal collapsed. The replacement is a $50K revenue-financing facility with an equity follow-on option. Here’s why every term is what it is.

Why $50K, not $3M

Bathe’s real need is $3M to finish the indoor buildout. Founderpath wasn’t going to underwrite that on a 90-minute conversation. The $50K facility is a relationship deal — it lets capital flow now, gets reporting in place, and earns the right to lead up to $1M of the bigger round when the cornerstone investor sets terms.

Why revenue-based, not a fixed term

Monthly revenue is $42K and climbing. A fixed monthly note would lock in payments before the indoor buildout opens. A 10% take rate scales with cash flow — when membership and event revenue grow, repayment accelerates; if any month softens, payments soften with it.

Why the cap is 1.14x ($57K on $50K)

A simple cap converts financing into a known cost. Bathe pays a $7,000 premium for $50K of immediate working capital — no compounding, no balloon, no penalty for early payback. That single number is what makes the decision easy on camera.

Why the equity option matters most

The real prize isn’t the $7K return. It’s the addendum: Founderpath can put up to $1M into the equity round at whatever valuation the cornerstone investor sets. Bathe gets a debt provider already inside the cap table conversation; Founderpath gets first look at a 40%-margin asset class.

The Founderpath product behind this deal

This is revenue-based financing for a brick-and-mortar wellness operator: capped payback, repayment as a percent of monthly revenue, no fixed amortization. It’s built for new location buildouts and post-permit construction draws when SBA falls through.

New location buildout financing for brick and mortar wellness operators →
For operators

Could YOUR Business Get a Deal Like This?

Founderpath funds brick and mortar operators with non-dilutive capital from $50K to $5M — including bridge facilities when an SBA or bank deal falls through. Here’s the bar we underwrite against.

  • Annual revenue

    $250,000+ (Bathe was on a $500K run rate at funding)

  • Operating history

    6+ months of real, paying customers — not pre-revenue

  • Margins

    Healthy gross margin (40%+) — bath houses run 40–50%

  • Use of funds

    Buildout, equipment, working capital after a bank or SBA deal falls through

  • Data we connect

    POS, booking platform, bank, accounting

  • Equity given up

    Zero on the debt. Optional equity follow-on at the next round’s terms.

5 Lessons for Operators

What the Bathe Austin deal teaches every brick-and-mortar founder navigating a failed bank loan or a stalled construction draw.

  1. 01

    When SBA falls through, get smaller and faster

    Lisa and Danyl had a $3.5M SBA deal die the day after their permit cleared. The temptation is to keep chasing the same-sized check. The right move was to take a $50K bridge, prove monthly revenue, and earn the right to a bigger round. A small revenue-based facility moves in days; a bank loan moves in quarters.

  2. 02

    Pivot the use case before you pivot the business

    The original bath house was indoor pools. With $3.5M off the table, they turfed a parking lot, fenced it, and opened an outdoor soaking garden in time for South by Southwest. Same brand, same vision, smaller capex. That pivot generated the $42K / month that made revenue financing underwritable.

  3. 03

    A 15-year lease with a right of first refusal is the asset

    Bathe doesn’t own the building, but the lease structure means they can buy it later if they want — and they can’t be displaced if the operator becomes too valuable. That’s the foundation that lets a lender underwrite future cash flow against a fixed location.

  4. 04

    Fund the relationship, not just the round

    The $50K isn’t the point. The addendum is — Founderpath gets the right to put up to $1M into the next equity round at the cornerstone investor’s terms. A small debt deal today is the cheapest possible way for an operator to start a real capital relationship.

  5. 05

    Membership churn is the moat

    150 members at $199 / month is $358K of annualized contractual revenue. One member tried to quit three times and stayed. That kind of stickiness is what makes a wellness business fundable — predictable cash flow under a variable revenue stream.

Frequently Asked Questions

The Bathe Austin deal, explained.

$50,000 in non-dilutive revenue financing. Repayment is 10% of monthly revenue, capped at $57,000 total (about a 1.14x cap). The deal also includes an addendum giving Founderpath the right to lead up to $1M of Bathe’s next equity round at the cornerstone investor’s valuation.

The original $3.5M was an SBA construction loan that fell through after a leadership change at the lender. Founderpath could not underwrite a $3M check on a 90-minute conversation. The $50K facility is intentionally small — it gets capital flowing now, builds reporting and trust, and earns the right to put up to $1M into the bigger equity round once the cornerstone investor sets terms.

Bathe’s monthly revenue is $42,000 and growing. A fixed monthly amortization would lock in payments before the indoor buildout is finished. Tying repayment to 10% of monthly revenue means payback accelerates as members and events grow and softens during slower months. Founderpath only gets paid when the founders are getting paid.

Not on the debt. The $50K facility is non-dilutive — no equity, no warrants, no board seat. The optional equity follow-on lets Founderpath buy into the next round at the same valuation as the cornerstone investor, but only if the founders accept the check.

Yes. Bathe had a $3.5M SBA-backed construction loan approved at the same time the City of Austin cleared their 140-page permit set. The day after permits cleared, the SBA debt partner had a leadership change and dropped a batch of approved deals — Bathe’s included. That can and does happen to brick-and-mortar operators on the eve of buildout. Revenue-based financing is one of the few options that can move fast enough to bridge the gap.

POS, booking platform, bank, and accounting data. Founderpath connects to those systems and underwrites the business in 24 to 48 hours rather than running a multi-month diligence process.

Yes — the bar is at least $250,000 in annual revenue, six or more months of paying customers, healthy gross margins, and a specific use of funds. Bathe was on a $500K annualized run rate at funding with 40% industry margins, 150 active members at $199 / month, and a 15-year lease with a right of first refusal. That fit each criterion.

This is revenue-based financing for brick-and-mortar wellness operators: a fixed-cost cap, repayment as a percent of monthly revenue, and an optional equity follow-on for the operator’s next round. Founderpath also offers term loans for larger established operators ($1M-plus revenue) and asset-backed lines of credit for inventory-heavy CPG brands.

Full Episode Transcript

The full conversation between Nathan, Lisa, and Danyl — lightly cleaned for readability.

Nathan: I was shocked today when I met this couple who launched Bathe here in Austin, Texas. They sell a monthly subscription for their sauna and their cold plunges and the revenue shocked me. Danyl: Bath houses are so profitable. Bath houses run with 40% margins. Lisa: On January 8th, we got our permit set from the city of Austin approved. Biggest high of our lives. Danyl: And then the next day, our SBA debt partner, they dropped a bunch of deals — ours included. So the $3.5 million of funding falls through. What now? Nathan: I usually would not be interested in backing a founder who came up with an idea while they were on LSD, but these guys are a little bit different. Lisa: We manifested the bath house at Burning Man doing sex magic. Nathan: What is sex magic? Lisa: Are you sure you’re ready to go down that rabbit hole? Nathan: Hey, how are you guys? Lisa: Hi. Nathan: I’m Nathan. Lisa: Nice to meet you. Lisa. Danyl: Danyl, it’s so good to meet you. Nathan: Really good to meet you. You are in Bathe’s soaking garden right now. Lisa: This is where people come to plunge, sweat, soak, connect. We have magnesium mineral tubs, different temperature cold plunges, and three different types of saunas. Nathan: How did you guys meet? How did you get the idea? Danyl: My friends invited me to a psychedelic mastermind where it’s like, create your dream. On one side of the whiteboard I said create a bath house, and on the other side find a muse — a partner. And I met Lisa one month later. Nathan: What were you doing before this, Lisa? Lisa: I was a lawyer and I was living a very regular existence. My mom passed away and that was when I realized that none of this matters and it can all be gone in a moment’s notice. So I dropped everything and moved into a camper van, traveled around the country and the world for a few years, and then flew to Austin looking for purpose. That night I ran into Danyl. He told me about the psychedelic dream container that he was in and the bath house. I just knew that this was my mission. Nathan: Are you guys business partners or partners in life? Lisa: We’re business partners. Danyl: Business partners exclusively. Nathan: I always meet woo-woo people on these YouTube videos and they’re broke as hell. So I hope that I’m meeting woo-woo people right now and in 10 minutes you’re going to tell me this thing is printing money. Are you comfortable sharing what salary you gave up, Danyl? Danyl: Sure. I cashed out my retirement, a lifetime’s worth of savings in tech, and I gave up a salary that was about $200,000 a year. Nathan: Lisa? Lisa: I had been living off of Airbnbs. I sold all those properties. That’s about a million dollars worth of real estate that I sold to come in on this project. Nathan: Putting a million dollars in based off words on a whiteboard is a big risk. Did you do any research between the LSD container and signing a lease? Danyl: We lived here for 8 months while we were doing the design of the bath house. Nathan: You were leasing this building? Danyl: It’s a 15-year lease with a right of first refusal to buy it. We wanted to build a full service bath house inside. So that whole 8 months we spent doing all the work required to submit to the city. Nathan: 2025 has been a bit of a plot twist. Danyl: On January 8th, we got our 140-page permit set from the city of Austin approved. Biggest high of our lives. And then the next day, our SBA debt partner, they had a change in leadership and they dropped a bunch of deals, ours included. Nathan: What was the amount of that deal? Danyl: 3.5. Nathan: So the $3.5 million of funding falls through. It’s January 2025. The permit is approved. What now? Danyl: Uh, we experienced all the feelings. Nathan: Did you go back into an LSD container? Lisa: We did. And then I was like, okay, well, let’s build this thing outside now so it could be ready for South by Southwest. Maybe having this outside would help us get more funding. Danyl: This was a parking lot. We turfed it and fenced it and turned it into a 3,000 sq ft outdoor soaking garden — Austin’s first bath house. Nathan: Tell me about this Nordstream Springs contraption. Danyl: It was $50,000. Nathan: $50,000? Danyl: It’s handbuilt in Austin, custom. There’s no glue. This is all pressurized to connect the wood. The wood-fired sauna is the most popular sauna because you don’t really get real fire anywhere else in the city. It gets like 240. Nathan: 240. How long will people sit in there? Danyl: The crazy ones, 30 minutes. You should be in there like 15. Nathan: When you package all of this together, what is the revenue model? Lisa: If you’re a member, it’s $20 for 60 minutes. If you’re a non-member, it’s $30 for 60 minutes. Nathan: And what does membership cost all in? Lisa: Our membership right now is $199 a month, and it includes unlimited soaks. People can come multiple times a day. They get two free guest passes per month. Nathan: Which revenue stream do you feel is the longer term vision? Danyl: Definitely the soak passes. Especially when the full buildout — that’s where you make most of your revenue, the daily visitors. Nathan: How many paying people do you have today on the membership model? Lisa: We have about 150. Nathan: When did you open? Danyl: We opened during South by Southwest. So March 2025. Nathan: If you really got fully opened in March, are you comfortable sharing total monthly revenue today? Lisa: Right now we hit about 42,000 and it keeps going up. We’re going to double it very soon, because we also barely have a booking platform. Our website is terrible. We opened before we even had a couch. Danyl: The only saving grace is we have a really strong social media following. We have like 27,000 organic followers. Nathan: What does churn look like? Lisa: Really small. We had one member try to quit three times and she’s like, never mind, I don’t want to leave. Nathan: Where do you think you can be revenue-wise in December of 2026? Lisa: That’s a different business model because if we have the full bath house, you’re talking millions. Nathan: Can you build the full bath experience in the next 12 months? Danyl: It will take 10 months and the construction team is all ready to go. Nathan: What’s the minimum amount of capital that you would need to get the construction done? Danyl: 3 million. Nathan: Why does this cost so much? I built a pool in my backyard, it was 80 grand. Danyl: A commercial pool would cost about half a million. Nathan: Can this be a profitable business? Danyl: Bath houses are so profitable. Bath houses run with 40% margins. Nathan: What’s the most profitable bath house in the US? Lisa: Probably Bathhouse in New York City. They have two locations. Their EBITDA was $82 million last year running at like 50% margins, but probably 45. Nathan: If you were going to sell the business today or pitch this to investors, what would you value the business at? Lisa: We are about to do a Reg CF and we had an $18 million valuation, based on other bath houses in the market. For a cornerstone investor, we were doing a little bit lower — 7 to 8 million valuation cap. Nathan: 42 grand a month annualized comes out to something like $500 to $600,000 a year. So a $30 million or $18 million valuation — that’s a serious multiple. Lisa: The 40 grand a month is not the business model of what we’re raising money for. The bath house makes hundreds of thousands of dollars a month at full buildout. Nathan: The difference is, you’re already making 42 grand a month on the outdoor side. The other thing is a projection. Nathan: I’m not comfortable knowing you guys for just an hour and a half writing a million-dollar check. But would you guys be open to a deal structure where I lent against your current revenues? So it was a debt deal that you paid back over time, but I’d also have the opportunity to invest up to a million on whoever leads the next round. Whatever terms they set. Lisa: Yeah, definitely. We’re very open to debt and equity. Danyl: It’s going to be a combination of things. Nathan: If I was looking at this just as a debt deal, you don’t want to overlever a business. So here’s my offer. The offer I’ll make today is a $50,000 check, structured as debt, as a way to learn more about each other and get closer. I obviously want to make money on that 50K — I’m not a charity. The way I’d get a return is I’d ask for a 10% take rate, which means you’d pay back 10% of your monthly revenues until I’m paid back something like $57,000. That might take 16 to 24 months. Nathan: And then what that allows us to do is I’d put a little addendum in the paperwork. I’d like the opportunity to put up to a million on the same terms — at the valuation you guys agree on with your cornerstone investor for the big equity deal. Nathan: What’s your reaction to that? Lisa: I think it’s a good way to get your feet wet. Danyl: I feel like as we show you more and more, you’re just going to see how expansive this opportunity is. Nathan: Danyl, do we have a deal? Danyl: We have a deal. Nathan: Lisa, how are you feeling? Lisa: I feel great. Nathan: You’re in too? Lisa: All right, let’s do it. Nathan: If you guys liked that deal, remember, new episodes drop every Wednesday. Click here to subscribe so you don’t miss out. Also, want to see more deals like this one? Click here to see the next deal immediately.