⛳ Sports Entertainment & 24/7 Keyless Club

24/7 Golf Simulator Lounge & Club ROI Model

Underwrite automated 24/7 keyless indoor golf lounges (4–10 TrackMan bays). Model smartphone NFC access, $65/hr bay bookings, VIP monthly membership MRR ($189/mo), and unstaffed high-margin EBITDA.

1. Simulator Bays & Booking Rates

Number of Commercial Simulator Bays

Hourly Bay Booking Rate ($/Bay-Hour)

Daily Booked Hours per Bay (Hrs/Day)

VIP Monthly Members ($189/mo)

Monthly Facility Rent & Sim SaaS ($/Mo)

Hardware, Bay Enclosure & Fit-Out CapEx ($)

2. Cash Flow & Lounge Returns

HIGH MARGIN HOSPITALITY

Monthly Net Cash Flow

$0 / mo

Annual Net EBITDA

$0 / yr

Bay Bookings Rev

$0 / mo

VIP Member MRR

$0 / mo

Payback Horizon

0.0 Yrs