Contrast Therapy & Cold Plunge Bathhouse Modeler

Underwrite modern athletic recovery bathhouses. Model recurring monthly memberships ($149/mo), private 60-min contrast drop-ins ($65/session), and water filtration OpEx.

Memberships & Session Volume

Unlimited Monthly Recovery Members

Monthly Membership Fee ($ / mo)

Private 60-Min Sessions / Month

Drop-In Session Price ($ / visit)

Facility Rent ($ / mo)

Chiller Power & Laundry ($ / mo)

Bathhouse Cash Flow Verdict

70.2% NET CASH MARGIN

Monthly Gross Revenue

$57,480 / mo

Net Annual Owner Cash Flow

+$484,560 / yr

Recurring MRR Stability

• Membership MRR: $32,780 / mo (Fully covers rent & chiller power)
• Private Drop-In Sessions: +$24,700 / mo (Pure profit alpha)