24/7 Unstaffed Keycard Micro-Gym Cash Flow Solver
Underwrite automated boutique fitness studios, 24/7 RFID keycard door access, recurring member dues, annual club enhancement fees, and break-even member thresholds.
⚙️ Membership Capacity & Pricing
$
$
$
Facility Lease & Equipment Overhead
$
$
$
$
📊 Monthly Net EBITDA & Member Economics
Net Operating Cash Flow (EBITDA)
$7,951/mo
Annual EBITDA
$95,412
Break-Even
173 Members
Member LTV
$1,399
Effective Monthly Gross
$18,155/mo total revenue ($16,520 dues + $1,143 annual fees amortized)
Operating Overhead
$10,204/mo operating overhead ($5,867 rent + $1,650 equip lease + $950 utilities)
Member Lifetime Retention
$1,399 Customer Lifetime Value (22 month retention @ 4.5% churn)
Equipment Financing
🚀 Explore Equipment Loans →
🏋️ Commercial Gym Equipment Leasing & Section 179 Write-Offs
100% equipment tax deduction for free weights, power racks, cable machines, and cardio fleets.
🦾 Top Commercial Gym Flooring & RFID Keyless Systems
Gym OutfittingIncStores 8mm Commercial Rolled Rubber Gym Flooring (4ft x 25ft)
Heavy-duty shock-absorbing vulcanized rubber rolls engineered to protect subfloors from heavy dropped deadlifts and dumbbells.
Top Flooring
View on Amazon →
Reolink 4K Smart Commercial PoE Security Camera System
24/7 continuous cloud recording with smart AI person detection to monitor unstaffed gym floor safety around the clock.
Bestseller
View on Amazon →