← Home

Investment Tool

Build My Club Calculator

Set your parameters and get real market cost estimates for your padel facility, instantly.

Number of Courts

4
1 – 16 courts

Total Facility Size

sq ft
Min. recommended: 10,800 sq ft for 4 courts

Facility Type

Build Type

Finish Level

Market Location

Add-On Amenities

Estimated Investment Breakdown 4 Indoor Courts · New Build · Standard
Court Construction
—
Facility Build-Out
—
Lighting & Electrical
—
HVAC & Ventilation
—
Permits, Design & Legal
—
Equipment & FF&E
—
Project Cost
— – —
Estimated range · U.S. market 2025
PVG Project Fee (typically ~3% of total build cost · exact scope agreed before anything starts) —
All-In Budget —
Projected Returns Based on 65% occupancy · 35% NOI margin · U.S. court rental averages. For illustration only.
Annual Revenue
—
Gross est. incl. memberships
Benchmark: $150K–250K / court
Net Operating Income
—
After ops, staff & overhead
Benchmark: 25–35% NOI margin
Cash-on-Cash Yield
—
Annual return on total invested capital
Benchmark: 3–5 yr payback
Est. Asset Value at Stabilization
Stabilized NOI × 7–10x market multiple · Sports & fitness asset benchmark
—

Construction and ROI figures are market averages based on PVG project data and industry benchmarks. Actual costs and returns vary by site conditions, local labor rates, operator experience, and market demand. Contact PVG for a detailed site-specific assessment.