🏋️ Automated Subscription Retail & Fitness

24/7 Keyless Micro-Gym & Fitness Studio ROI Model

Underwrite automated 24/7 keyless micro-gyms (2,000–5,000 sqft). Model monthly membership recurring revenue (MRR), smartphone NFC access control, equipment lease payments, and unstaffed high-margin EBITDA.

1. Facility & Member Inputs

Facility Footprint (SqFt)

Active Paying Members

Monthly Membership Dues ($/Member/Mo)

Annual Lease Rent ($/SqFt/Year NNN)

Commercial Equipment Lease ($/Month)

Initial Fit-Out & Access Control CapEx ($)

2. Recurring Yield & Cash Flow

UNSTAFFED CASH FLOW

Monthly Net Cash Flow

$0 / mo

Annual Net EBITDA

$0 / yr

Monthly MRR

$0 / mo

Breakeven Members

0 Members

Payback Horizon

0.0 Yrs