Available in
Fine Art & Crafts

Etsy Business Plan Example: GoodHour Craft Kits

Upmetrics
UpmetricsUpmetrics Team

You have an idea for your Etsy shop. Maybe you’ve already made a few products, checked what similar shops are charging, and thought about selling your own.

But before you launch, there are a few things to figure out:

  • How much inventory should you prepare?
  • What should you charge after Etsy fees, materials, and shipping?
  • And how many orders will you need to make a profit?

That’s where a business plan can help.

To show you what one looks like, I’ve created a sample plan for GoodHour Craft Kits, a fictional Etsy shop selling beginner needlepoint kits from a home studio in Raleigh, North Carolina.

You can use it as a reference to plan your own Etsy shop’s products, operations, and finances.

Executive Summary

Jenna Marlowe taught art in Wake County middle schools for 12 years. Since 2022, she has also taught about 110 adults to stitch needlepoint in evening classes.

In January 2027, she will open GoodHour Craft Kits, an Etsy shop that sells needlepoint and craft kits adults can finish on their own. She will run it from a home studio in Raleigh, North Carolina.

GoodHour’s mission is to make needlepoint easy to start and satisfying to finish for adults who have never stitched before. Its buyers will be first-time stitchers who want a calm, screen-free hobby, gift buyers, and hosts planning a group night at home.

Demand for a First Kit

More adults are looking for a first kit. Etsy saw a 175% rise in U.S. shopper activity for beginner needlepoint kits in the three months to February 10, 2026, compared with a year earlier.

This is why GoodHour leads with a beginner kit instead of canvases for experienced stitchers.

The shop will sell three products, each with free U.S. shipping:

  • Beginner Needlepoint Kit ($58): A small design with everything needed to finish it
  • Themed DIY Kit ($38): A quick seasonal project, such as a set of ornaments
  • Craft-Night Bundle ($189): Six matching coaster kits for a group, or $31.50 per guest

Sales, Profit & Cash

Category Year 1 Year 2 Year 3
Kits sold 960 1,200 1,500
Total Revenue $61,536 $76,920 $96,150
Gross Profit $36,430 $45,323 $56,384
Net Income (Pre-Tax) $1,230 $5,239 $6,947
Ending Cash $10,640 $12,983 $16,523

Sales, profit and cash summary for the GoodHour Craft Kits Etsy shop

Loan & Use of Funds

Jenna is asking for an $18,000, 6-year SBA microloan from Larkfield Community Loan Fund at 10.5% interest, or $338.02 per month. The loan covers the whole startup budget:

  • $3,150 of studio, shipping, and photo equipment
  • $3,000 of components for the first kits
  • $5,400 of designs, branding, shop setup, launch ads, and legal work
  • $480 of insurance and a $5,970 cash reserve

GoodHour has not sold a kit yet. It will open with a 75-kit test batch and buy more stock only after each test passes. Jenna adds no cash of her own, and she will personally guarantee the loan.

Writing Building business plans takes weeks?

Let AI write your first draft in minutes

Write Your First Draft

AI writing

Company Overview

GoodHour Craft Kits is a home-based Etsy business in Raleigh, North Carolina. Jenna Marlowe registered the company as a single-member LLC in December 2026. This keeps business debts separate from her family’s assets. Jenna will run the business with help from a part-time assembler.

Here are the main business details:

  • Owner: Jenna Marlowe owns 100% of the business.
  • Address: Private mailbox at Fairbrook Commons, 2016 Fairview Road, Suite 104, Raleigh, NC 27608
  • Studio: A converted spare bedroom in the family’s Five Points home
  • Sales channel: GoodHour sells only on Etsy, to buyers across the U.S.

About the Founder

Jenna has stitched needlepoint for 15 years. Her six-week beginner classes taught her why most new stitchers quit: the thread tangles, the colors are hard to tell apart, the canvas warps without a frame, and the instructions assume too much.

Jenna designed GoodHour’s kits around those problems. Thread comes cut and wound on numbered cards, stretcher bars come in the box, and a QR code links to short video lessons. Jenna keeps each beginner design small enough to finish in a few evenings.

Jenna’s vision is for GoodHour to become a go-to brand for people trying needlepoint for the first time, whether they’re stitching alone or with friends.

Launch Plan & Demand Tests

GoodHour will start with a small batch of kits before spending more money on inventory. Jenna will use early sales and customer feedback to decide when to expand.

January–February 2027: Test the market

After finalizing three beginner designs, Jenna will launch the Etsy shop with 75 kits. By February 28, she aims to sell at least 45 and check whether buyers can complete the projects without extra help. She will also host two small craft nights to test the kits with beginners.

March–August 2027: Expand carefully

If the first test goes well, Jenna will introduce eight beginner designs, three themed kits, and a bundle. In August, she will review summer sales before buying inventory for the holidays.

December 2027–2029: Grow sales

GoodHour aims to sell 960 kits in 2027, 1,200 in 2028, and 1,500 in 2029, while keeping inventory purchases in line with demand.

Market Analysis

Most people who buy a GoodHour kit will never have stitched before. The shop’s market is adults across the U.S. who want an easy first project, people who buy kits as gifts, and friends who want to craft together.

Market Demand

As mentioned earlier, Etsy shoppers’ interest in beginner needlepoint kits rose 175% in early 2026. These buyers want a simple way to start, which is why GoodHour sells small printed designs with the tools included.

People also want the whole project in one box. At Michaels, the national craft store chain, guided craft kit sales rose 86% year over year, and searches for craft nights rose 103%. GoodHour answers both with complete kits and a bundle made for a group night.

Online craft sales are a large, steady market. U.S. online hobby and craft supply sales are expected to reach $25.3 billion in 2026, and online sellers have been moving from raw materials toward all-in-one kits like GoodHour’s.

Etsy gives a new shop access to buyers it couldn’t reach on its own. The marketplace had 86.5 million active buyers and 5.6 million active sellers at the end of 2025. With that many sellers, GoodHour keeps to one clear niche: adults who are new to needlepoint.

Target Customers

GoodHour sells to people trying needlepoint for the first time, shoppers looking for creative gifts, and those planning craft activities with friends. The shop also hopes to bring customers back with new and seasonal designs.

GoodHour’s four main customer groups are:

Target customers showing GoodHour's four main customer groups

First-Time Stitchers

These buyers are mostly women aged 25 to 45 who want something calm to do with their hands in the evening instead of scrolling. They often find needlepoint through a video.

They need a project they can finish without a class. Jenna designed the $58 beginner kit for them, with video help for each stitch.

Gift Buyers

Gift buyers shop for a friend, sister, or mother who has always wanted to try needlepoint. They buy mostly from October to December and before birthdays and Mother’s Day.

They choose between the $38 and $58 kits and want the box to look like a gift when it arrives. To make sure it does, every kit ships in a kraft box with tissue and a care card.

Group Activity Hosts

Hosts plan a book club, birthday, bridal shower, or team social at home and want an activity every guest can do.

They usually order two to three weeks ahead. The $189 Craft-Night Bundle gives them six matching kits, a host guide, and a video to stitch along with.

Returning Stitchers

These are buyers who finished a first kit and want the next design or a seasonal project. GoodHour expects them to bring about 8% of shop visits in 2027. A code for the next kit in every box and a simple email list will help this group grow each year.

To understand how these customers might choose a kit, Jenna has developed a sample buyer profile based on the type of shopper GoodHour wants to reach.

Sample buyer profile for a first-time needlepoint kit shopper

Buying Seasons

Craft kits are gifts and winter projects, and their sales follow the calendar. GoodHour expects October to December to bring 52% of its 2027 kits, 500 of 960, with 219 in December alone.

The rest of the year has smaller peaks:

  • January and February, when people start a new hobby (from 2028, once the shop has reviews)
  • April and May, for Mother’s Day gifts and spring designs
  • June to August, the slowest months

These seasons set GoodHour’s ordering calendar. Jenna starts ordering holiday components in mid-September, a month before sales rise.

Researching buyers who live all over the country is slow work. Instead, use Upmetrics’ AI research assistant to pull together current data on your niche and check your numbers before you write.

Competitive Analysis

A first-time stitcher on Etsy can choose between kits under $20 and hand-painted canvases over $100.

GoodHour’s direct competitors are other sellers of beginner needlepoint kits. Its indirect competitors are other ways people take up a calm, hands-on hobby, from store-bought kits to stitch events.

Here’s how the three main competitors compare.

Competitor Price Range Strengths Weaknesses
Thimblecrest Kits $38-$48 Thousands of Etsy reviews
Strong search visibility
No frame included
Printed instructions without video lessons
Ivywick Needlepoint $60-$70 Well-known designs
Attractive packaging
Larger projects take around 20 hours
Less suitable for first-time stitchers
Mossgate Canvas Studio From $100 High-quality hand-painted canvases
Offers some beginner designs
Thread and stretcher bars sold separately
Beginners must choose supplies themselves

Buyers can also meet the same need in other ways:

  • Mass-market cross-stitch, embroidery, and needlepoint kits at big craft stores and online marketplaces, for $15 to $30
  • Local needlepoint shops and classes, which offer in-person help but sell hand-painted canvases
  • “Sip and stitch” events at bars and studios, for $40 to $65 per person
  • Other screen-free hobby kits, such as paint-by-number, punch needle, and crochet

Competitive Positioning

GoodHour sits between cheap kits that frustrate beginners and premium canvases priced for experienced stitchers. Jenna sizes its designs for a first project, and the frame, carded thread, and video lessons come in every box.

The bundle gives hosts a craft night at $31.50 per guest, below the $40 to $65 of a hosted event. Jenna’s four years of teaching beginners shape every kit and video. GoodHour won’t sell hand-painted canvases or try to match the lowest Etsy prices.

Thimblecrest will stay cheaper and better known for years, and Ivywick has the stronger name among experienced stitchers. GoodHour aims at a narrower group: buyers who want a first project they can finish. It needs about 100 kit sales a month from them by 2028.

Kits & Pricing

GoodHour sells three kinds of kits, each built for a different buyer and designed to be finished. Every kit includes free U.S. shipping and leaves the studio within one to three business days.

(1) Beginner Needlepoint Kit

This is GoodHour’s main product, designed for people trying needlepoint for the first time.

Beginner needlepoint kit, GoodHour's main product for first-time stitchers

Jenna keeps the designs small and uses simple stitches so beginners can finish their first project without feeling overwhelmed. The kit comes with everything they need, including video lessons for anyone who gets stuck.

(2) Themed DIY Kit

These kits give customers a quicker, lower-priced project and a reason to return for new designs.

Themed DIY kit offering a quicker, lower-priced craft project

GoodHour launches with needlepoint ornaments, punch-needle coasters, and felt wildflower garlands. The selection changes throughout the year, with holiday-themed projects introduced before the gift-buying season.

(3) Craft-Night Bundle

This bundle is designed for people planning birthdays, book clubs, bridal showers, or small gatherings.

Craft-night bundle with six matching kits for group gatherings

Instead of asking guests to bring their own supplies, the host receives six matching kits and a video everyone can follow together. This makes it easier to organize an activity, even when guests have never tried needlepoint.

Beginner Support

Jenna films the beginner lessons herself, showing customers how to start, stitch, change colors, correct mistakes, and finish their projects. Buyers can also message her through Etsy when they need help.

The kit prices cover the planned costs of materials, packaging, Etsy fees, and shipping, with the expected profit from each sale detailed in the Financial Plan.

If describing what you sell is taking longer than making it, try the Upmetrics’ free AI business plan generator to turn your product notes into a simple first draft you can edit.

Marketing & Sales Plan

A new Etsy shop starts with no reviews and no search ranking. GoodHour will pay for early visibility through Etsy Ads and Pinterest, then rely more on Etsy search, videos, and repeat buyers as reviews build.

Pricing Strategy

A common craft pricing rule doubles the cost for wholesale and doubles it again for retail. That would put a beginner kit near $84, above every designer kit in its range. Jenna priced each kit just under designer-printed kits instead, at a level that still covers its share of GoodHour’s costs.

GoodHour offers free shipping, so it pays the $6.75 label out of each $58 sale, and Etsy charges its fees on the full price.

The Craft-Night Bundle earns the most per order because six small canvases share one box, one label, and one set of fees. Prices stay the same through 2029.

Marketing Channels

In 2027, Jenna plans for about 48,000 shop visits. She will track visits and sales each month in Etsy Stats and move her time and budget to the channels that sell the most kits.

1. Etsy search

Etsy search should bring about half of all visits. Jenna writes titles and all 13 tags around beginner phrases such as “needlepoint kit for beginners,” and every listing has open-kit photos and a short video.

2. Etsy Ads

A small daily budget runs from launch and rises from October to December, when gift buyers search most. Ads matter most in the first months, before the shop has reviews.

3. Pinterest

Every design gets a pin that links to its listing. Jenna pays to promote only the three best-selling designs.

4. Instagram and TikTok

Jenna posts two or three short stitch-along videos a week. They show new stitchers what the first evening with a kit looks like.

5. Repeat buyers and referrals

Every box includes a code for the next kit, and the host guide invites each guest to visit the shop.

The paid marketing budget for 2027 is $5,200, split this way:

Marketing channels showing how the 2027 paid marketing budget is split

Launch Promotion

Jenna’s first buyers will come from people who already know her teaching. About 110 adults have taken her classes since 2022, and she will invite them to join the shop’s email list before it opens. They will hear about the test batch first and see the kits before anyone else.

The $1,900 for launch activities covers:

  • Gift kits for about 10 stitching creators on Instagram and TikTok
  • Two giveaways, in January and March
  • The two pilot craft nights, whose photos and videos become the bundle’s first listing photos

GoodHour won’t run opening discounts because each kit’s margin has to cover the shop’s costs and the loan payment.

Reviews & Repeat Buyers

GoodHour starts with no reviews, and Jenna will work to earn the first ones quickly. Every order includes a thank-you card, and on day 10 she sends a message offering help with the kit. She answers stitch questions with short videos, which buyers can share with friends.

The next-kit code and the email list give buyers who finish a kit a reason to come back. Repeat buyers should grow from about 8% of 2027 visits as the list builds.

Operations Plan

Jenna runs GoodHour Craft Kits from her home studio with help from her 19-year-old son, Owen Marlowe. he works part-time assembling and packing kits. Together, they prepare and ship every Etsy order, using standard supplies and packaging to keep the process simple.

Home Studio & Schedule

The studio has an assembly table, wire shelves with labeled bins for each component, a thread winder, and cutting mats.

A laptop, a thermal label printer, and a shipping scale sit on a side desk. Jenna films listing photos and stitch videos with an overhead phone rig and two LED panels.

GoodHour operates from a spare bedroom in Jenna’s Raleigh home. Only Jenna and Owen work there, and customers do not visit the property. Jenna will keep the studio compliant with Raleigh’s home-business rules. The pilot craft nights take place at partner venues.

Orders are assembled and shipped Monday through Friday. Jenna schedules USPS pickups from the house each weekday. The shop’s Etsy processing time is one to three business days.

The process for preparing each order is straightforward:

Home studio and schedule showing the order preparation process

Team

Jenna works about 30 hours a week on GoodHour. She designs the kits, manages listings and buyer messages, orders components, and runs the marketing. She adds about 6 hours a week of assembly from October to December.

Owen works as a part-time W-2 assembler, earning $16.00 per hour in 2027, rising to $17.00 by 2029. He works about 10 hours a week during college semesters and more in the summer and over his December break.

Owen cuts and cards thread, bags each kit, and packs the day’s orders. Jenna also helps with assembly when orders increase, especially during the holiday season.

GoodHour plans no other hires in its first three years, because the home rules don’t allow outside employees.

Suppliers & Stock

Printed canvases come from a U.S. canvas printer using Jenna’s design files. Thread and stretcher bars come from needlework distributors, pouches from a wholesale importer, and boxes and labels from packaging vendors. No supplier gives a new business credit, and GoodHour pays for each order when it places it.

Jenna buys components about two months ahead and reorders before stock runs low. Holiday stock arrives in stages from mid-September to early November, which keeps cash free until holiday sales begin.

Thread carries extra stock because a single color can go on backorder for weeks, and every design has an approved substitute shade.

Owen’s hours cover assembly in 2027, including December. By 2029, November will need more hours than he has. He will build those kits ahead from August to October.

Licenses, Taxes & Insurance

GoodHour filed its Articles of Organization with the North Carolina Secretary of State in December 2026 for $125, and it files an annual report each April for $200.

As the marketplace facilitator, Etsy collects and pays North Carolina sales tax on Etsy orders, and GoodHour doesn’t collect it.

GoodHour pays Owen through payroll and covers state unemployment insurance, while Jenna takes member draws and pays her own self-employment tax. A home-business policy with general and product liability costs $480 for the first year, paid at launch.

Financial Plan

GoodHour’s only funding is the $18,000 SBA microloan from Larkfield Community Loan Fund, at 10.5% over six years. The shop expects a small profit in each of its first three years, with cash lowest in September 2027, just before holiday sales.

Startup Costs

Category Amount
Equipment
Laptop, label printer, and shipping scale $1,450
Assembly table, shelving, bins, and tools $1,250
Photo and video kit $450
Opening Stock and Prepaid Costs
Opening components (test batch and first orders) $3,000
Prepaid insurance (first year) $480
One-Time Launch Costs
Kit designs and test stitching $1,500
Brand and packaging design $1,100
Etsy shop and website setup $750
Launch marketing (first three months) $1,600
LLC and legal setup $450
Working Capital
Cash reserve $5,970
Total Startup Costs $18,000

Startup costs chart for the GoodHour Etsy needlepoint kit shop

Financial Assumptions

Assumption Year 1 Year 2 Year 3
Beginner Needlepoint Kits sold 528 660 825
Themed DIY Kits sold 336 420 525
Craft-Night Bundles sold 96 120 150
Total kits sold 960 1,200 1,500
Average kits per month 80 100 125
Shop visits 48,000 50,000 60,000
Share of visits that buy 2.0% 2.4% 2.5%
Beginner kit price $58.00 $58.00 $58.00
Themed kit price $38.00 $38.00 $38.00
Bundle price $189.00 $189.00 $189.00
Materials and packaging (share of revenue) 31.8% 31.8% 31.8%
Assembly hours 318 397 496
Owen’s pay per hour $16.00 $16.50 $17.00
Payroll tax on Owen’s pay 8.65% 8.65% 8.65%
Etsy fees (share of revenue) 11.4% 11.4% 11.4%
Jenna’s member draw $6,000 $12,000 $16,000
Components on hand at year-end (60 days) $3,219 $4,024 $5,030
Etsy payments in transit (3 days of sales) $506 $632 $790
Loan payment per month $338.02 $338.02 $338.02

Projected Profit & Loss

Category Year 1 Year 2 Year 3
Revenue
Beginner Needlepoint Kits $30,624 $38,280 $47,850
Themed DIY Kits $12,768 $15,960 $19,950
Craft-Night Bundles $18,144 $22,680 $28,350
Total Revenue $61,536 $76,920 $96,150
Cost of Goods Sold
Kit materials and packaging $19,584 $24,480 $30,600
Assembly labor (Owen) $5,082 $6,550 $8,436
Payroll tax on assembly labor $440 $567 $730
Total COGS $25,106 $31,597 $39,766
Gross Profit $36,430 $45,323 $56,384
Gross Margin 59.2% 58.9% 58.6%
Operating Expenses
Jenna’s member draw $6,000 $12,000 $16,000
Etsy fees $7,016 $8,770 $10,963
Shipping labels $6,842 $8,553 $10,691
Marketing $3,600 $4,200 $5,000
Insurance $480 $500 $520
Accounting and annual report $900 $950 $1,000
Phone and internet (business share) $480 $480 $480
Software $840 $900 $960
New designs and samples $600 $800 $1,000
Studio supplies $420 $520 $650
Fuel and supply runs $180 $200 $220
Repairs and maintenance $100 $120 $140
One-time launch costs $5,400 – –
Total Operating Expenses $32,858 $37,993 $47,624
EBITDA $3,572 $7,330 $8,760
Depreciation $559 $559 $559
Interest expense $1,783 $1,532 $1,254
Net Income (Pre-Tax) $1,230 $5,239 $6,947
Net Margin 2.0% 6.8% 7.2%

Projected profit and loss chart for the Etsy shop

Building projections for a shop with no sales yet? The Upmetrics financial forecasting tool helps you start from prices, units sold, fees, and shipping, and turn them into full statements.

Projected Balance Sheet

Category Opening Year 1 Year 2 Year 3
Assets
Cash $11,370 $10,640 $12,983 $16,523
Etsy payments in transit $0 $506 $632 $790
Kit components $3,000 $3,219 $4,024 $5,030
Prepaid insurance $480 $0 $0 $0
Equipment, net $3,150 $2,591 $2,032 $1,473
Total Assets $18,000 $16,956 $19,671 $23,816
Liabilities
SBA microloan $18,000 $15,726 $13,202 $10,400
Total Liabilities $18,000 $15,726 $13,202 $10,400
Equity
Retained earnings $0 $1,230 $6,469 $13,416
Total Equity $0 $1,230 $6,469 $13,416
Total Liabilities & Equity $18,000 $16,956 $19,671 $23,816

Projected balance sheet chart for the Etsy shop

Projected Cash Flow

Category Year 1 Year 2 Year 3
Beginning Cash $11,370 $10,640 $12,983
Operating Activities
Net income (pre-tax) $1,230 $5,239 $6,947
Depreciation $559 $559 $559
Change in Etsy payments in transit ($506) ($126) ($158)
Change in kit components ($219) ($805) ($1,006)
Change in prepaid insurance $480 $0 $0
Net Cash from Operations $1,544 $4,867 $6,342
Financing Activities
Loan principal repaid ($2,274) ($2,524) ($2,802)
Net Cash from Financing ($2,274) ($2,524) ($2,802)
Net Change in Cash ($730) $2,343 $3,540
Ending Cash $10,640 $12,983 $16,523

Break-Even Analysis

Metric Value
Average price per kit (Year 2) $64.10
Variable cost per kit (Year 2) $40.77
Contribution per kit (Year 2) $23.33
Annual fixed costs (Year 2) $20,670
Break-even kits per year 886
Break-even kits per month 74
Break-even revenue $56,793
Yearly loan payments $4,056
Kits per month to cover fixed costs and the loan 88
Planned kits per month (Year 2) 100

Break-even analysis chart showing sales needed to cover costs

Loan Repayment & Debt Coverage

Category Year 1 Year 2 Year 3
Interest $1,783 $1,532 $1,254
Principal $2,274 $2,524 $2,802
Ending loan balance $15,726 $13,202 $10,400
EBITDA $3,572 $7,330 $8,760
EBITDA before one-time launch costs $8,972 $7,330 $8,760
Debt coverage (EBITDA ÷ $4,056 of payments) 0.88x 1.81x 2.16x
Debt coverage before launch costs 2.21x 1.81x 2.16x

Sales Risk & Backup Plan

GoodHour has no sales history, and its biggest risk is that kits sell more slowly than expected. Jenna tested what happens if sales from March 2027 come in 25% below target, with component orders cut to match.

With no other changes, cash would fall to $2,640 in October 2027 and end the year at $5,693. GoodHour would still make every $338.02 payment on time. But 2028 EBITDA would drop to $330, enough to cover only 0.08 times the loan payments.

Jenna’s written backup plan for that case has two steps:

  • Cut her 2027 draw to $3,000 and hold her 2028 draw at $6,000
  • Trim marketing by a quarter and move ad spend to the best-selling listings

With those changes, cash stays at or above $4,968 in 2027 and ends December at $9,490. Debt coverage in 2028 returns to 1.82 times.

Two other risks could also affect GoodHour:

1. Etsy changes its fees or search rules.

The forecast uses today’s fees, about 11.4% of revenue. Jenna will start a simple website and email list in 2027 to reach repeat buyers directly if Etsy becomes more expensive.

2. A new shop is hard to find.

Etsy Ads run from the first day. Every listing has clear product photos, short listing videos, and relevant search terms. After Etsy’s initial 15-day waiting period, Jenna will test ads on selected products and use Pinterest to reach people interested in beginner craft projects.

More importantly, Jenna will review sales and advertising results regularly. If orders stay below target, she will reduce inventory purchases and marketing costs before using more of the cash reserve.

The Quickest Way to turn a Business Idea into a Business Plan

Fill-in-the-blanks and automatic financials make it easy.

View the full example:PDFWord

Upmetrics
Written by

Upmetrics

Upmetrics is the #1 business planning software that helps entrepreneurs and business owners create investment-ready business plans using AI. We regularly share business planning insights on our blog. Check out the Upmetrics blog for such interesting reads. Read more