🏓 Social Sports & Community Recreation

Indoor Pickleball Complex & Club ROI Model

Underwrite commercial indoor pickleball complexes (8–18 tournament courts). Model monthly membership MRR ($99/mo), open play drop-ins, tournament registration fees, pro shop retail, and annual facility EBITDA.

1. Court Matrix & Membership Dues

Number of Cushioned Courts (Courts)

Active Monthly Members

Monthly Membership Dues ($/Member/Mo)

Monthly Non-Member Drop-In Sales ($/Mo)

Total Buildout & Court CapEx ($)

2. Cash Flow & Facility Returns

STRONG RECURRING CASH FLOW

Monthly Net Cash Flow

$0 / mo

Annual Net EBITDA

$0 / yr

Monthly Member MRR

$0 / mo

Gross Annual Rev

$0 / yr

Payback Horizon

0.0 Yrs