Everything You Need to Plan Your Padel Business
Professional-grade financial modeling, completely free.
60+ Variables
Every assumption is adjustable. Court costs, rent, hourly pricing, utilization curves, financing terms, exit multiples. Nothing is hard-coded — your model reflects your reality.
6 Analysis Tabs
Assumptions, Investment (CAPEX), Operating Model, Cash Flow, Returns & Exit, and Key Metrics. Each tab with interactive charts that update in real time as you adjust inputs.
Indoor & Outdoor
Model indoor halls (rent an existing building or build new) and outdoor courts with seasonality adjustments. Compare scenarios side by side to find the best approach for your market.
Sensitivity Analysis
See how your IRR and cash yield change across different utilization rates and pricing levels. Find your break-even point instantly with the built-in sensitivity matrix.
Professional Metrics
IRR, MOIC, DSCR, cash-on-cash yield, break-even utilization, RevPAH, debt yield. The metrics banks and investors expect to see in a padel court business plan.
Save & Compare
Save unlimited scenarios. Test different locations, court counts, financing structures, and pricing strategies. Load and compare to find the optimal plan for your investment.
Detailed CAPEX Breakdown
Model every cost line individually: court installation, flooring, lighting, climate control, changing rooms, reception, parking, landscaping. Toggle between renting a building and constructing new. Adjust land costs, construction costs per sqm, and fit-out budgets independently.
Operating Model
Peak and off-peak pricing with configurable hour splits. Monthly utilization ramp-up curves. Staff costs, maintenance, insurance, marketing, and utilities — all adjustable with sliders. Revenue from court rentals, coaching, equipment, and F&B.
Cash Flow & Financing
10-year monthly cash flow projections. Model your equity/debt split, interest rates, and loan terms. See debt service coverage ratios and free cash flow month by month. Waterfall charts show exactly where your money goes.
Returns & Exit
Calculate your equity IRR and MOIC under different exit scenarios. Model cap rate exits with configurable holding periods. See your equity waterfall from initial investment through to exit proceeds.
Frequently Asked Questions
What financial metrics does the Padelnomics planner calculate?
The Padelnomics planner calculates IRR (Internal Rate of Return), MOIC (Multiple on Invested Capital), DSCR (Debt Service Coverage Ratio), net cash flow, break-even occupancy, and a full 10-year cash flow projection. These are the exact metrics banks and investors expect in a padel business plan.
Is the padel business plan calculator free?
Yes. The Padelnomics financial planner is 100% free — no signup required, no credit card, no trial period. Create a free account to save scenarios and compare configurations. PDF export is available as a one-time paid add-on (€99).
Can I export the padel business plan as PDF?
Yes. The PDF export generates a professional business plan document with all financial projections, charts, sensitivity analysis, and market data. It includes your custom assumptions and is formatted for bank presentations and investor pitches.
What data does the Padelnomics planner use?
The planner uses real market data from three sources: Playtomic (live court booking and pricing data), Eurostat (population, income, and demographic statistics), and OpenStreetMap via Overpass API (padel and tennis venue locations). All data is refreshed regularly through our analytics pipeline and used as intelligent defaults that you can override with your own assumptions.