This presentation outlines a strategic expansion plan for Moon Thai & Japanese and its fast-casual sister brand Ohho Noodles across 8 new locations in Florida — 5 at existing second-generation restaurant spaces ready for immediate takeover, and 3 optional new-build locations. Second-generation locations can be operational by end of 2026; new-build locations are projected to open in the first quarter of 2027. With the addition of targeted viral marketing — Moon Thai and Ohho Noodles currently operate on word-of-mouth only — and a realistic revenue assumption of $1,200 per square foot, the 8 new locations represent a projected total annual revenue increase of approximately $28.32M for the company.
5
2nd Generation Locations
3
Optional New Build Locations
$28.32M
Projected Annual Revenue
$1,200/SF
Revenue Assumption
Future Location — Little Havana, Miami, FL
Moon Thai & Japanese — Little Havana
45 NW 22nd Ave is a rare standalone restaurant building for sale in the heart of Little Havana — one of Miami's most unique, high-traffic, and culturally vibrant neighborhoods. This fully built-out, turnkey 2,700 SF restaurant sits on a massive 23,127 SF lot with approximately 40 on-site parking spaces, outdoor seating, and 177 feet of frontage on NW 22nd Ave. The property includes a fully equipped commercial kitchen (12ft exhaust hood, 1,600-gallon grease trap, walk-in refrigerator, natural gas), making it ready for immediate operation with minimal downtime. A functioning car wash on-site generates supplemental income of $3,265/month to offset occupancy costs. With T6-8-L zoning allowing up to 8 stories, 78 dwelling units, and 11,000 SF of retail, the long-term redevelopment upside is exceptional. Seller financing available: 30% down, 3-year term, interest-only. Contact: Luis Guevara · 786-487-5402 | Mauricio Zapata · 305-576-7474 | Chariff Realty Group.
📊 Projected Revenue Estimate: $1,200/SF | Est. Annual Revenue: ~$3.24M
Future Location — Palm Beach Gardens, FL
Moon Thai & Japanese — Coconut Crossing
Coconut Crossing is one of Palm Beach County's most anticipated new retail developments — a 96,708 SF center at the southwest corner of Northlake Boulevard and Coconut Boulevard in Palm Beach Gardens, directly across from the main entrance of Avenir. Moon Thai & Japanese is targeting the endcap at 12750 Northlake Blvd, Suite 140 — a 3,130 SF space perfectly sized for a full-service Thai and Japanese dining experience. The center is anchored by Aldi, Starbucks, Wendy's, and 7-Eleven, with a tenant mix that includes Noire The Nail Bar, Marco's Pizza, Tropical Smoothie Café, and more. The trade area serves over 14,350 homes approved or under construction, with an average household income exceeding $150,000. With two traffic signals, multiple access points, and a captive residential base in Avenir and the Acreage, this endcap location offers exceptional visibility and all-day dining demand. Contact: Katz & Associates | katzretail.com
📊 Projected Revenue Estimate: $1,200/SF | Est. Annual Revenue: ~$3.76M
Future Location — West Palm Beach, FL
Moon Thai & Japanese — Tanger Palm Beach
Imagine Moon Thai & Japanese inside one of South Florida's most visited shopping destinations — Tanger Palm Beach at 1751 Palm Beach Lakes Blvd, West Palm Beach. With 5,000–15,000 SF of flexible restaurant space available and over 4.6 million annual shoppers, this high-profile outlet center offers an unmatched opportunity to bring authentic Thai and Japanese cuisine to a massive, affluent audience. Neighboring top-tier brands like Saks Fifth Avenue OFF 5TH, Nike, and Under Armour, a 3,000 SF Moon Thai here would be perfectly positioned for high-volume lunch and dinner traffic. Nearby BJ's Burger restaurant is doing 8 million in sales anually suggesting pent up demand in this complex.
Nearby competition is thin and weak.
Realtor noted we can use a smaller piece i.e. 2500-3000 sq. feet.
📊 Projected Revenue Estimate: $1,200/SF | Est. Annual Revenue: ~$4.2M
Future Location — Downtown West Palm Beach, FL
Moon Thai & Japanese — 330 Clematis Street (likely swapped out for the very nearby Mystic Table location depending on availability)
330 Clematis Street presents a rare second-generation restaurant opportunity in the heart of Downtown West Palm Beach — one of South Florida's most vibrant and walkable entertainment districts. This 3,555 SF space features a fully functioning kitchen ready for immediate use, beautiful high-ceiling interiors, an outdoor patio at the front, and a rear courtyard for additional exterior seating. Located steps from The Ben Hotel, Rosemary Square, the Brightline Station, and the Don & Ann Theatre, the space sits in a corridor with heavy daytime foot traffic and electric nightlife. With 2,400+ new residential units, 2,300 new hotel rooms, and 3.2 million SF of new office space underway nearby, this is a prime moment to plant Moon Thai's flag on Clematis Street. Lease rate: $70/SF NNN.
📊 Projected Revenue Estimate: ~$1,200/SF | Est. Annual Revenue: ~$4,266,000
Future Location — West Delray Beach, FL
Ohho Noodles — West Delray Beach
14917 Lyons Road, Suite 114, Delray Beach, FL — a fully built-out, turnkey 2,305 SF quick-service restaurant in a busy West Delray retail corridor at the intersection of Lyons Road and W Atlantic Ave. The space features a modern QSR layout with counter-order service, indoor dining, and a large outdoor patio with fire pit, umbrellas, and lounge seating — perfect for Ohho Noodles' fast-casual noodle concept. The kitchen is fully equipped with a Captive Air hood system, two 1,500-gallon grease traps, walk-in cooler and freezer, two fryers, two 48" flat tops, convection oven, and all stainless prep stations. All FF&E is approximately 3–4 years old and included in the $250,000 asset sale. The space has a proven sales history averaging $1.6M+ annually. Lease: ~$11,484/month, assignment subject to landlord approval. Contact: Prakas & Co. · 561-368-0003 | tom@prakascompany.com
📊 Projected Revenue Estimate: $1,200/SF | Est. Annual Revenue: ~$2.77M
Future Location — Miami Beach, FL
Moon Thai & Japanese — Miami Beach
1309 Washington Avenue sits at the heart of South Beach's most iconic corridor — steps from Lincoln Road, Española Way, and surrounded by some of Miami Beach's most visited hotels and residences. This 2,300 SF second-generation restaurant space (Unit 1309) offers exceptional visibility and signage along Washington Avenue, one of Miami Beach's highest-traffic thoroughfares. The space benefits from all-day and evening demand driven by the dense mix of nearby hotels, residential buildings, and year-round tourism. With a fully built-out second-generation layout ready for a new concept, this is a rare opportunity to plant Moon Thai's flag in one of the most globally recognized dining destinations in the world. Rent upon request — contact Upside CRE for details: Andrew Rosenberg · (305) 897-0939 | andrew@upsidecre.com
📊 Projected Revenue Estimate: $1,200/SF | Est. Annual Revenue: ~$2.76M
Opportunity — Palm Beach Gardens, FL
Ohho Noodles — PGA & Prosperity
2626 PGA Boulevard, Suite 114 — Kao Gang Thai Sushi & Noodle Bar is a well-established Thai and Japanese concept operating at PGA Plaza, located at the high-traffic intersection of PGA Boulevard and Prosperity Farms Road in Palm Beach Gardens. The 2,100 SF space is currently operating as Kao Gang, a Thai sushi and noodle bar with strong reviews and a loyal local following — making it a proven, ready-to-convert opportunity for Ohho Noodles as a fast-casual noodle bar takeover. PGA Plaza is anchored by major national tenants and benefits from exceptional visibility along one of Palm Beach Gardens' busiest commercial corridors. The space is fully built out for Thai and Japanese cuisine, with an existing kitchen, sushi bar infrastructure, and dining room — dramatically reducing buildout time and cost. This is a rare chance to step into an operating Asian restaurant concept in one of the most affluent zip codes in Palm Beach County. DO NOT CONTACT OR TELL EMPLOYEES ANYTHING THIS IS A POCKET LISTING
📊 Projected Revenue Estimate: $1,200/SF | Est. Annual Revenue: ~$2.52M
Coming Soon — Palm Beach Gardens, FL
Moon Thai & Japanese — Avenir Town Center (phase 2 alternative to Coconut)
Avenir Town Center is Palm Beach Gardens' most ambitious new destination — approved for 200,000 SF of curated retail and 1.8 million SF of Class A office space, all set in a luxurious outdoor environment designed for day-to-night living. Already home to Publix, Walgreens, Seppe Pizza Bar, Smoke & Maple Gastropub, Sloan's Ice Cream, H&H Bagels, and more, the Town Center is rapidly becoming the dining and lifestyle hub of one of South Florida's fastest-growing master-planned communities. Moon Thai & Japanese will join this premier lineup, bringing bold Thai and Japanese flavors to the thousands of residents, professionals, and visitors who call Avenir home. With Somerset Academy on-site, 1.8M SF of offices nearby, and a thriving retail corridor already activated, this is one of the most compelling restaurant opportunities in Palm Beach County.
This would be Ohho Noodles since Moon Thai will be across the street.
📊 Projected Revenue Estimate: $1,200/SF | Est. Annual Revenue: ~$2.4M
Financial Overview — All 8 Locations
Expansion Budget — Total Capital Required
The table below outlines the estimated startup capital required to open all 8 new locations. Each location includes 6 months of rent or mortgage payments, a $275/SF buildout cost, kitchen buildout where needed ($400K for new builds), $50K for food & beverage inventory, and $100K for payroll per location for 6 months.
$9.26M
Total Capital Required
$1.2M
Kitchen Buildouts (3 locations)
$5.94M
Total Buildout Cost ($275/SF)
$800K
Payroll — 6 Months
* Little Havana includes $300K down payment toward property purchase. All locations include a $275/SF buildout cost. Rent estimates for Miami Beach, PGA & Prosperity, Coconut Crossing, Tanger, and Avenir are market-rate estimates pending final lease negotiation. All figures represent startup capital for the first 6 months of operations.
Financial Outlook — All 8 Locations
Projected Revenue & ROI Timeline
Based on a $1,200/SF revenue assumption — consistent with Moon Thai's existing location performance — the 8 new locations are projected to generate a combined $25.92M in annual revenue. With total startup capital of $9.26M (including $275/SF buildout across all locations), full portfolio ROI is expected within approximately 7–8 months of full operations.
$25.92M
Combined Annual Revenue (8 Locations)
$9.26M
Total Startup Investment
~2.8x
Revenue-to-Investment Ratio
~25 Months
Average Payback Period
1
Month 1–2
Leases signed, permits filed, buildouts begin at new-kitchen locations
2
Month 3–6
2nd-gen locations open (Little Havana, Clematis, West Delray, Miami Beach, PGA & Prosperity) — revenue begins immediately
3
Month 6–9
New-build locations open (Coconut Crossing, Tanger, Avenir) — full portfolio operational
4
Month 12+
All 8 locations at full run rate — $25.92M annual revenue. Combined monthly profit of ~$367K covers full $9.26M investment by ~Month 25.
* Revenue projections based on $1,200/SF assumption consistent with existing Moon Thai & Ohho Noodles performance. ROI/payback period calculated using a 17% net operating margin. All locations include $275/SF buildout cost. Actual results may vary.
Explore the World of Moon Thai
Ready to visit? Browse our full menus, learn more about our story, or get in touch — we'd love to welcome you at a table near you.
🍜 View All Menus
Browse our full Thai and Japanese menu offerings across all locations — from classic curries to creative specialty rolls.