Indoor Pickleball & Padel Club ROI & Cash Flow Solver
Underwrite commercial sports warehouse conversions, court hourly rentals, monthly membership recurring revenue, and pro shop margins.
Courts & Member Pricing
Annual Club EBITDA
Annual Gross Service & Booking Revenue
$1,563,920 / yr
Annual Recurring Membership Dues
$373,800 / yr (23.9%)
Net Operating Income (NOI / EBITDA)
$725,420 / yr
Monthly Net Owner Cash Flow
$60,452 / mo