Is Worms Worth Building a Padel Center In?

Padel Venues
2
padelnomics Score
59.1/100
Courts/100K
9.9
Population
81K
Key takeaway: Worms offers solid ground for a padel investment — the market is growing but not saturated, and the right concept in the right location can capture real demand.

With the right setup, yes — Worms scores padelnomics Score 59.1/100, indicating solid potential with careful site selection. This page breaks down what a padel investment in Worms costs, what it returns, and how the local market compares — with a financial model you can adjust to your scenario.

The question that matters: given current pricing, occupancy, and build costs, what does a padel investment in Worms actually return? The financial model below works with real local market data.

What Does a Padel Investment Cost in Worms?

Based on current market data for Worms, here is what a padel center investment looks like:

Worms, DE Investment Breakdown
Item Amount Detail
Padel Courts €100,000 4×dbl + 0×sgl
Shipping €6,000
Floor Preparation €12,000
HVAC Upgrade €20,000
Lighting Upgrade €10,000
Fit-Out & Reception €40,000
Permits & Compliance €12,000
Equipment €3,200
Working Capital €15,000
Miscellaneous €6,000
Contingency (10%) €22,420
Total CAPEX €246,620
Per Court €61,655
Per m² €193
LTV 85%
Equity €36,993
Loan €209,627
Total €246,620

Construction costs vary significantly depending on whether you build an indoor or outdoor facility. Indoor halls in Germany run considerably higher — structural build, ventilation, and lighting drive the cost. Outdoor courts are cheaper to construct but limit your operating season and revenue potential. The number of courts is the single biggest lever on total investment: each additional court lowers the per-court cost, but increases your total capital at risk.

Revenue Potential in Worms

Worms, DE Revenue & Operating Costs

Revenue Model

Weighted Rate €25/hr
Utilization Target 74%
Booked Hours/mo 1,373

Monthly OPEX

Item Monthly Detail
Rent €5,120 1280m² × €4.0/m²
Insurance €300
Electricity €600
Heating €400
Water €125
Maintenance €300
Cleaning €300
Marketing / Software / Misc €350
Total Monthly OPEX €7,495

Monthly Summary

Gross Revenue €40,647
Booking Fees -€3,406
Net Revenue €37,241
Operating Costs -€7,495
EBITDA €29,746
Debt Service -€2,223
Net Cash Flow €27,523

Revenue depends on three factors: court rental pricing, occupancy rates, and ancillary income (coaching, retail, food & beverage). Utilisation swings sharply by time of day and season — evenings and weekends tend to run at or near capacity, while weekday mornings and afternoons have idle courts. Per-venue median hourly rates, booked occupancy over time, and the spread across facilities are part of Padelnomics Research — the inputs above are calibrated from that data.

Financial Returns

Worms, DE Returns & Financing

Return Metrics

IRR (5yr) 602.0%
MOIC 102.64x
Payback 14 months
Cash-on-Cash 931.8%
Yield on Cost 156.7%
EBITDA Margin 80%

Exit Analysis

Exit Value (6.0x EBITDA) €2,318,286
Remaining Loan €117,821
Net Exit €2,200,465

Financing

Loan Amount €209,627
Rate / Term 5.0% / 10yr
Monthly Payment €2,223

The return metrics above show how quickly your investment pays back and what long-term return you can expect. IRR (Internal Rate of Return) is the key metric — it accounts for the time value of money and lets you compare against alternative investments like real estate or equities. A payback period under 5 years is considered solid in the padel industry. These numbers are based on current Worms market data. Adjust the assumptions in the planner to model your specific scenario.

Adjust these numbers for your own plan → Model it in the Planner

Market Context

At 9.9 courts per 100K residents, Worms has moderate padel coverage. There is proven demand, but room for new facilities — particularly in underserved areas of the city or with a differentiated offering.

Padel is growing rapidly across Europe — many markets are seeing venue counts double within a few years. The sport's relatively low barriers to entry (less space than tennis, faster learning curve for players) continue to drive expansion.

Worms Market Overview

Metric Value
Courts 8
Courts per 100K residents 9.9
Venues 2
Venues per 100K residents 2.5
padelnomics Score 59.1/100
Data Confidence 100%

FAQ

Is Worms a good location for a padel center?

Worms scores 59.1/100 on the padelnomics Score, which evaluates investment potential based on supply gaps, catchment reach, market maturity, and sports culture. A mid-range score means solid potential — the market has room, but requires careful site selection. Use the Padelnomics planner to model your specific assumptions.

What is the return on investment for a padel center in Worms?

ROI depends on build cost, court count, pricing, and occupancy assumptions. The defaults in the model above are calibrated from current market and booking data for Worms; the specific city- and venue-level inputs (median rates, per-venue occupancy, price trends) are part of Padelnomics Research. Adjust the inputs in the planner to see how your scenario compares.

How much does it cost to build a padel center in Worms?

Total investment depends on venue type (indoor vs outdoor), land costs, and local construction standards in Germany. Typical benchmarks: an indoor court costs around €35,000 for court equipment plus building and fit-out; outdoor courts are significantly cheaper. Use the financial planner for a detailed Worms cost breakdown.

How many padel courts are there in Worms?

Worms has 8 padel courts across 2 venues. With a population of 81K, that translates to 9.9 courts per 100,000 residents.

What are typical padel court rental prices in Worms?

Padel prices in Worms vary between peak and off-peak hours, indoor vs outdoor facilities, and facility quality. City- and venue-level medians, P25–P75 spreads, and occupancy rates are part of Padelnomics Research — the inputs in the financial model above are calibrated from that data.

How does Worms compare to other Germany cities?

Worms's padelnomics Score of 59.1/100 reflects its investment potential among tracked Germany cities. See the Germany market overview for a full comparison across cities.

Ready to run the numbers for Worms? → Build your business plan

More Germany padel markets: Germany overview