ROI calculator

Plan your padel court payback in United Arab Emirates.

Compare the construction budget with an illustrative operating scenario. Unlock the report to inspect the payback assumptions and five-year projection.

Estimate my project

ROI calculator

Imported planning assumptions from the current site · 2026-06-06.1 · USD

Estimated total build costUse the cost calculator midpoint, your contractor budget, or a conservative board-approved capex number.Number of courtsOpen hours per dayOperating days per monthPaid utilizationThe default assumes a strong-demand club model. Lower this if local demand, seasonality, or launch marketing is still unproven.Peak-hour sharePeak share estimates how much booked play happens at the higher hourly rate. Strong evening and weekend demand raises this number.Peak hourly rateOff-peak hourly rateMonthly membership revenueThe default assumes meaningful recurring member dues, locker fees, or access-plan revenue outside court bookings.Monthly coaching and events revenueThe default assumes active coaching, clinics, leagues, tournaments, corporate events, and sponsorship income.Rent or mortgageStaffMaintenanceFinancingOther operating costsUse insurance, software, utilities, marketing, cleaning, admin, supplies, and reserves.

01 / PLAN YOUR INVESTMENT

What will your project cost?

Adjust your inputs. See your estimate instantly.

Project configuration

Project countryNumber of courtsCourt qualityGround preparationLED lightingRegionProject settingCover or canopyPermitting and engineeringContingency (12%) %

Imported planning assumptions from the current site · 2026-06-04.1 · 2026-06-04.

Estimated total project investment

USD

$144,256 – $288,781

Land acquisition, rent, lease deposits, or real estate carrying costs.

Your detailed project plan

Unlock the full cost breakdown and a PDF specification sent to your inbox.