Case Study: 14 Wa In Fong East, Sheung Wan

Tip

This is a worked example with hardcoded data. Want live results for your own address? → Try the Location Analyzer

The Scenario

Proposed business: 450 sq ft Japanese-Cantonese fusion restaurant
Location: 14 Wa In Fong East, Sheung Wan
Price band: Mid HKD 60–90
Service model: Dine-in (convenience)
Target customers: Office Workers, Local Residents, Foodies/Expats
Coordinates: 22.28294°N, 114.1509°E
District: Central & Western

---

Layer 1: Open Data Inputs

Demographics — Central & Western District

243K

District Population

HK$30K

Median Monthly Income

21,500

Density per km²

70%

Working-age (18–64)

Source: Hong Kong 2021 Population Census, CENSTATD

---

Food Business Competition (FEHD)

Within 800m of 14 Wa In Fong East, FEHD licensing data shows:

Licence Type	Count	Notes
Restaurant Licence (RL)	42	Full restaurants
Restricted Food Permit (RR)	18	Light refreshments, take-away
Marine Restaurant (MR)	1	Floating restaurant nearby
Total	61	High competition zone

Nearest competitors (top 5):

1. Sheung Wan Cha Chaan Teng — RL, 45m, est. 60 covers
2. Central Japanese Set Lunch — RL, 120m, est. 40 covers
3. Morrison Café — RR, 200m, takeaway
4. Pacific Coffee — RR, 280m, coffee/light meals
5. Man Mo Dim Sum — RL, 380m, est. 80 covers

---

MTR Transport Data

Station	Distance	Daily Ridership	Line
Sheung Wan	380m	48,000	Island Line
Hong Kong	850m	110,000	Airport Express / West Rail
Central	920m	95,000	Island / Tsuen Wan
HKU	1,100m	30,000	Island Line
Sai Ying Pun	600m	22,000	Island Line

Aggregate 15-min transit catchment: ~150,000 riders/day within 2 stops

---

Rental Index (RVD)

• Central & Western index: 168.5 (base 1999=100, commercial retail)
• Average rent: HK$180/sqft/month
• Estimated monthly rent: 450 sqft × HK$180 = HK$81,000/month
• Rent-to-revenue ratio target: ≤15% (industry benchmark)

---

Crime Statistics (HKPF)

• Crime rate: 33.9 per 1,000 residents
• Total crimes (annual): 8,240 in Central & Western
• Breakdown: 1,200 violent, 4,800 theft/burglary, 2,240 other

Safety score: 75/100 — above average for commercial districts

---

Layer 2: Business Profile

Parameter	Value
Cuisine	Japanese-Cantonese Fusion
Floor Area	450 sq ft
Covers	~25 seats
Price Band	Mid HKD 60–90
Peak hours	Lunch 12–2pm, Dinner 6–9pm
Service	Dine-in (convenience style)
Target	Office workers + expats

---

Layer 3: Model Results

Model 1: Huff Probability Model

β = 0.8 (convenience dine-in, exponential decay)

Huff Model

P(i→j) = Sⱼ · dᵢⱼ⁻β / Σk(Sₖ · dᵢₖ⁻β)

Probability that a consumer at location i chooses destination j

Our attraction score:

• Floor area score: 6.5/10 (450 sqft, small but focused)
• Cuisine uniqueness: 6/10 (Japanese-Cantonese exists but not dominant in 400m)
• Combined attractiveness Sⱼ = 6.3

Result: 18.4% market capture probability

This means of all dining decisions made within the catchment zone, ~18% are predicted to choose this location — above the baseline of 1/61 = 1.6% that pure randomness would predict.

---

Model 2: Gravity Model

Estimated daily customer flow: 420 potential customers

Gravity Model

Tᵢⱼ = k · (Oᵢ · Dⱼ) / dᵢⱼ^β

Where Oᵢ = population × income factor × dining frequency

Zone	Population	Dining Pool	Est. Flow
0–400m (5 min walk)	~36,500	15% × income factor	185
400–800m (10 min walk)	~101,700	25% × income factor	142
800m–2km (transit)	~147,600	35% × income factor	78
2km+ (destination)	~104,800	25% × income factor	15
Total			420

k = 0.001, income_factor = 1.2 (above-average district income)

---

Model 3: Catchment Area

5-min walk (400m radius):

• Population: ~36,500 residents + daytime office workers
• F&B competitors: ~31 venues
• Key features: Sheung Wan MTR 380m, Hollywood Road antique shops, PMQ

10-min walk (800m radius):

• Population: ~101,700
• F&B competitors: 61 venues total
• Key features: Central business district edge, SoHo restaurants

15-min transit (MTR, 2 stops):

• Sheung Wan → Central: 95K daily ridership
• Sheung Wan → Sai Ying Pun: 22K daily ridership
• Transit catchment: ~167K daily MTR users within 2 stops

---

Model 4: Distance Decay

Function: Exponential, β = 0.8

Distance Decay (Exponential)

f(d) = e^(-0.8·d)

Convenience dining: most customers within 400m, sharp drop beyond 800m

At β=0.8 (exponential), 73% of foot traffic comes from within 400m. This suits the cha chaan teng / fusion lunch crowd — they don’t travel far, but they come daily.

For comparison: a destination fine-dining restaurant (β=2.0, power) would draw more from 1km+ but rely on less frequent visits.

---

Model 5: Site Rating Scorecard

67

Overall Score /100

22/30

Market Size

8/25

Competition

17/20

Transport

Category	Weight	Score	Weighted	Notes
Market Size	30	73	22	High density, good income
Competition	25	32	8	61 restaurants in 800m — very high
Transport	20	85	17	Sheung Wan MTR 380m, 48K/day
Safety	10	75	8	Crime rate 33.9/1000, above avg
Rent Value	15	78	12	HK$81K/mo rent, manageable at peak
Total	100		67	Above average

---

Model 6: Revenue Regression

Regression Model

Y = −50,000 + 80·450 + (−200)·61 + 0.5·291,919 + 15,000·0.85

Predicted annual turnover = HK$2,076,000/year

Predicted Annual Revenue: HK$2,076,000
Predicted Monthly Revenue: HK$173,000/month
Rent coverage ratio: HK$81K / HK$173K = 46.8% — tight but not impossible

Industry benchmark: rent ≤15% of revenue is healthy. At 46.8%, this location requires:

• High seat turnover (3+ turns/lunch)
• Premium menu execution
• Strong dinner service to offset day rent

---

Verdict

📊Location AssessmentPROCEED WITH CAUTION

14 Wa In Fong East scores 67/100 overall — above average for HK. Strengths: excellent transport links (Sheung Wan MTR 380m), high foot traffic, above-average district income. Weaknesses: extreme competition density (61 restaurants within 800m), very high rent (HK$81K/mo), and rent-to-revenue ratio of ~47% at predicted volumes. Viable only with strong differentiation, high turnover, and lunch-dominant model.

Recommended strategy:

1. Lunch specialization — set menus HKD 68–88, fast turnover (30 min target)
2. Pre-order/reservation system — capture office pre-orders for guaranteed covers
3. Weekend destination dining — higher-margin Japanese courses on Sat/Sun
4. Delivery partnership — Deliveroo/Foodpanda for 20% incremental revenue

---

Note

This analysis uses real HK open data — FEHD licensing, CENSTATD census, MTR ridership, RVD rental indices, and HKPF crime statistics. All distance calculations use the Haversine formula with actual coordinates.

---

Try Your Own Address

This was a static worked example. The live analyzer runs the same models in real-time for any HK address.

→ Analyze Your Location