Intertidal Construction — Strategic Planning

Five-Year Plan
2026 — 2031

Two businesses, one foundation. This is what I think we need to do — grounded in where we actually are today, aimed at where we can reasonably go.

$1.3M Year 1 Revenue
$94K Current Monthly Run Rate
28.3% Gross Margin (YTD)
1.16× Break-Even Coverage
01

Where We Actually Are

The honest baseline — what the numbers say as of March 2026

Planning from a real baseline matters. These aren't projections — they're actuals from our own books, Jan–Mar 15, 2026. The plan is only credible if it starts from what's true.
Monthly Revenue Avg (YTD)
$94,332
Annualized run rate ~$1.13M. Jan was low ($32K) — Feb/Mar much stronger at $97–106K.
Gross Margin (YTD)
28.3%
After all subcontractors, materials, permits, and direct job costs. Industry avg for GCs is 20–30% — we're in range.
Monthly Break-Even
$80,991
Fixed overhead ÷ gross margin. We're currently 1.16× above break-even on average — profitable, but thin.
What's Working

We're profitable and above break-even

Monthly net operating income of ~$3,800 on $94K revenue. Coverage ratio of 1.16× means we have a real cushion — small, but real. Year 1 at $1.3M is strong for a company this young.

What Needs Work

Net margin is only 4% — that's tight

$3,800/month on $94K revenue leaves almost no room for error. A bad month (like January at -$49K) erases multiple months of profit. The MCA debt (~$2,900/mo fixed) is a drag that needs to go.

The Real Opportunity

Close rate fix is worth more than more leads

At our current gross margin, every additional $10K in monthly revenue with the same cost structure adds ~$2,830 to the bottom line. Fix conversion before spending on acquisition.

Hidden Advantage

The estimation system changes the math

Same-day proposals at our price point ($50–150K projects) is a capability no local competitor has. When production-ready, it accelerates the deal cycle and improves close rate simultaneously.

Revenue Math — What It Takes to Grow

Getting from $1.3M to $2.5M

Current monthly run rate (Feb/Mar avg)~$100K
Monthly target for $2.5M/year$208K
Gap to close (monthly)~$108K
At $75K avg project, that's additional projects per month1–2
Or: same lead volume + close rate from 20% → 38%same deals
The lever is conversion rate, not lead volumeFix the funnel first
02

The Two-Company Vision

Why building a construction company is the right first move toward development

Business One — Active Now

Intertidal Construction

Residential remodeling, additions, ADUs, garage conversions, and light commercial in San Diego. The revenue engine. Generates cash, builds field capability, develops subcontractor relationships, and produces the institutional knowledge required to self-perform on development projects.

Cash generation & GC infrastructure
Business Two — Year 3 Target Launch

Intertidal Development

Ground-up affordable residential — starting with small multifamily, scaling toward apartment complexes. Build-to-hold model: own and operate long-term for equity and cashflow. Mission-driven: creating quality affordable housing in one of California's most expensive markets.

Long-term wealth & community impact

The construction company isn't a stepping stone — it becomes the GC arm of the development company. Self-performing construction eliminates the 15–20% markup that erodes development returns. On a $2M apartment project, that's $300–400K in retained value. Every ADU we build today is practice for multifamily tomorrow. Every subcontractor relationship is future development infrastructure.

Strategic Advantage

Self-performing GC = better development economics

Most developers pay a GC 15–20% overhead and profit. When your construction company IS the GC, that margin stays in the deal. This makes projects pencil that otherwise wouldn't.

Market Context

San Diego ADU + affordable housing market is ideal

California has the most permissive ADU laws in the nation. San Diego has a severe housing shortage. Density bonuses, reduced fees, and streamlined permitting actively favor exactly what we want to build.

Financial Logic

Construction profits fund development equity

Development deals require 20–35% equity. A construction business at $3–5M revenue with 8–12% net margin produces $240–600K/year in potential capital — enough to fund a first small multifamily deal in 2–3 years.

ADU as Bridge

The work we're already doing is training

An ADU is a one-unit residential building. The leap from ADU → 4-plex → 12-unit is a progression of scale, not a change of discipline. We're already building the skills. We just need to document them as a portfolio.

03

Revenue Targets — Three Horizons

What each phase requires and what unlocks it

Year 2 — Next 12 Months
$2.5–3M
Construction only
The close-rate fix. Same leads, better conversion. Estimation system to full production. Follow-up process systematized. ADU and addition pipeline deliberately deepened. MCA debt retired.
Primary lever: conversion rate, not lead volume
Year 3 — 24–36 Months
$4–5M
Construction + development entity launch
Construction runs with a systematic sales process and recurring inbound. Development company entity formed. First land acquisition or partnership deal under evaluation. Lender and architect relationships established.
Unlock: scalable sales system + development groundwork
Year 5 — 48–60 Months
$10M+
Combined construction + development
Construction operating without owner in day-to-day sales. First development project stabilized and cash-flowing. Equity from that project funding the next. Two businesses compounding each other.
Goal: financial independence through owned assets

Year 2 Revenue Math — Getting to $2.5M

At $75K average project size (midpoint of our range), $2.5M requires approximately 33 projects annually — about 2.8 per month. We ran 17–18 in Year 1. To double, the primary lever is close rate: moving from ~20% to 35–40% on the same lead volume gets us most of the way there without spending a dollar on additional marketing. Leaning into ADUs ($120–200K average) raises the project average and accelerates capital accumulation for the development play. San Diego is one of the best ADU markets in the country — that's not an accident, it's a deliberate strategic focus.

Construction Path

ADUs are the strategic cornerstone

Above-average revenue. Builds multifamily construction skill. Produces lender-ready portfolio. Every completed ADU is practice for Year 3 development conversations.

Development Path

Accumulating first-deal equity

At 8–10% net margin on $3M revenue: $240–300K/year. In 2 years that's meaningful equity for a first 4–8 unit deal — potentially without outside capital.

04

What Needs to Happen — Year 1

Sequenced by leverage — the things that compound everything else

This is what I think we need to do. Not a hiring roadmap — a capability and system roadmap. Some of these require bringing in expertise; I think an independent estimator and construction specifier are smart additions. But nothing here is locked to a specific hire or timeline.

Now — 30 Days

Now

Get the estimation system to autonomous production on 5 core project types

Bathroom remodel, kitchen, room addition, ADU, garage conversion. Same-day proposals on standard jobs. This is the single biggest competitive advantage available to us — no local competitor can match it at our price point. Everything else depends on the pipeline moving faster.

Now

Build and document a 5-touch follow-up sequence

Day 1 confirmation, Day 3 value-add, Day 7 formal follow-up, Day 14 last chance, Day 21 graceful close. Written as a process that anyone can execute. This alone should recover 15–20% of deals currently going cold after a single unanswered call.

Now

Activate Jobtread as a live CRM — every lead tracked from day one

Status codes: New → Consulted → Proposal Sent → Follow-Up → Closed (Won/Lost). Reason codes on every lost deal. Within 60 days we'll have real data on where we're losing. Right now we're flying blind on close rate.

Now

Retire the MCA debt as a priority

The Forward Financial merchant cash advance is costing ~$2,900/month in fixed overhead on top of the principal. At our current net margin, that's more than 75% of monthly profit going to a debt instrument. Eliminating it adds ~$35K/year back to the bottom line.

30–90 Days

90 Days

Launch a formal referral program

Personal outreach after every completed project. $200 incentive for any referred client who signs a contract. Trackable in Jobtread. Referral leads close at 2–3× the rate of paid leads — this is the highest-ROI marketing available to us at zero ad spend.

90 Days

Build the ADU specialization channel

Dedicated landing page for San Diego ADU projects. Target: "how much does an ADU cost in San Diego in 2026" — high-intent, high-value search. Dual purpose: construction leads now, lender portfolio later. Every completed ADU gets documented as a portfolio asset.

90 Days

Optimize Google Business Profile — target 30+ reviews

20+ project photos organized by type. Direct review link sent to every completed client. Weekly project update posts. A well-maintained GBP with 30+ reviews generates 5–10 qualified inbound leads per month at zero ongoing cost. This compounds over time.

90 Days

Complete the dual-review process and proposal package

Selections Worksheet and "Work with Claude" context doc for each proposal. Establish the financial review + construction specifier review as a formal step on every estimate above L1. This is what lets us confidently say our proposals are field-validated — which is a selling point.

3–6 Months

6 Months

Launch Google Local Services Ads

Pay-per-lead, Google-verified badge, exclusive leads (not shared with 3 competitors like Angi). $500–1,500/month budget. With a functioning follow-up system, these should convert at 30–40%. Don't start until the follow-up sequence is in place — every lead wasted before that is money spent teaching us nothing.

6 Months

Before/after content on every completed project

Phone video is fine. Before photo + after photo + 30-second reel on every project. Instagram and Facebook. The $75K+ remodel audience is heavily visual and Instagram-driven. Assign to field team at job completion — this takes 5 minutes and compounds indefinitely.

6 Months

Introduce independent estimation and construction review capability

An independent estimator and a construction specifier — whether hired, contracted, or structured as part of the team — changes the quality and speed of proposals in a way that's difficult to replicate. These aren't stage-dependent hires. They're capabilities worth building toward on whatever timeline makes financial sense.

05

The Development Track

A realistic pathway from ADU builder to affordable housing developer

This is a 3–5 year project, not a 12-month pivot. The goal is to build toward it intentionally — so that when the moment arrives, we're ready. The construction company is already creating the infrastructure. We just need to point it in the right direction.

Four-Stage Development Pathway

Now — Year 2
01

ADU mastery & documentation

Build 8–12 ADUs. Professional photos and one-pager on every completed project. Learn the permitting landscape. Build relationships with city planning. Save capital. This is the practicum.

Year 2–3
02

Education & relationships

Learn multifamily underwriting and pro forma basics. Identify lenders who do construction-to-perm on small multifamily. Meet architects who specialize in San Diego infill. Understand California density bonus law.

Year 3
03

First deal

Form the development entity. Identify an infill site suitable for 4–8 units. Run the pro forma. Secure financing. Break ground with the construction company as the GC — keeping the markup inside the deal.

Year 4–5
04

Stabilize & scale

Complete and lease up. Use equity and cashflow to fund the next deal. Pursue density bonuses and affordability programs. Build toward larger projects. The equity compounds.

Why Affordable Housing Specifically

Affordability unlocks California incentives

Targeting 60–80% of Area Median Income qualifies projects for density bonuses, reduced fees, streamlined permitting, and state financing programs. These can make deals pencil that market-rate projects can't. The mission and the economics align.

What We Still Need to Build

Gaps to close before Year 3

Multifamily underwriting fluency. Construction-to-perm lender relationships. Architect partner for infill. Understanding of LIHTC basics and AMI targeting. Land/site sourcing process. None of these require spending money — they require time and intentional relationship-building.

The "why affordable" question is worth getting specific about early. Not for marketing — for deal structure. Which programs we qualify for, which lenders we work with, and which sites make financial sense all depend on how we define "affordable." California's density bonus law is generous for developers who commit to a real affordability covenant. That's worth understanding before we identify our first site.
06

Marketing Strategy

Building channels we own — sequenced in the right order

We currently have essentially no owned marketing. Angi/HomeAdvisor leads are paid and shared with competitors. Google is underdeveloped. Social is minimal. The goal over 12 months is to build channels we control — so lead cost drops, lead quality rises, and we're not dependent on third-party platforms to feed our pipeline. The sequence matters: referrals first, Google second, social third, paid last.

Phase 1

Referral systemization — free, closes at 2–3× the rate

Formal ask after every completed job. $200 gift card incentive for any referred client who signs. Track every referral in Jobtread. At our average project size, one referral from every other client pays for the program 100×.

Phase 1

Google Business Profile — free, compounds permanently

20+ project photos, direct review link to every completed client, weekly posts, response to every review. Target: 30+ reviews in 90 days. A well-maintained GBP generates 5–10 inbound leads/month organically in San Diego. Zero ongoing cost.

Phase 2

ADU content hub — converts to development portfolio simultaneously

One landing page. One search term: "ADU cost San Diego 2026." High intent, high value. Every completed ADU gets added with a project summary. This doubles as the lender portfolio we'll need for development conversations in Year 3.

Phase 2

Project content — before/after on every job, phone video is fine

The $75K+ remodel audience is heavily Instagram-driven. One strong reel can generate 20+ qualified leads. Consistency matters more than production quality. This gets assigned to the field team — 5 minutes per job, forever compounding.

Phase 3

Google Local Services Ads — when the close rate system is ready

Pay-per-lead, exclusive (not shared with competitors), Google-verified badge. $500–1,500/month. Only after the follow-up sequence is in place — otherwise we're buying leads and leaving them on the table. Once the system works, these convert at 30–40%.

Phase Out

Angi / HomeAdvisor — reduce dependency as owned channels grow

These leads are paid, shared with competitors, and train clients to price-shop. They don't build brand equity. The goal is to be in a position where we no longer need them by end of Year 2. That requires the owned channels above to be producing first.

The North Star

Everything in this plan — the estimation system, the follow-up sequence, the referral program, the ADU specialization, the development track — is in service of one thing: building a company that runs without requiring the owner to personally close every deal, estimate every project, and fight every fire. That's the construction company goal. And the construction company goal funds the development company goal, which is to build housing that people in this city can actually afford to live in.

This is what I think we need to do. The sequence is: systematize first, scale second, develop third. In that order, no skipping.

Month 3
Estimation system autonomous on 5 core project types. Same-day proposals live.
Month 6
Follow-up system running. CRM active. Close rate data in hand.
Month 12
$2.5M+ run rate. MCA retired. 8+ ADUs documented as portfolio.
Year 3
Development entity formed. First deal in entitlement or underway.
Year 5
First multifamily project stabilized. Equity compounding. Mission live.