Is Kecamatan Kuta Selatan Worth Building a Padel Center In?

Padel Venues
9
padelnomics Score
22.0/100
Courts/100K
2184.9
Population
2K
Key takeaway: Kecamatan Kuta Selatan's padel market is well-supplied — a profitable new venue here needs a clear edge in location, facility quality, or ancillary services.

It depends on your concept — Kecamatan Kuta Selatan scores padelnomics Score 22.0/100. The market is comparatively well-served, but differentiation through location and quality can pay off. This page breaks down what a padel investment in Kecamatan Kuta Selatan 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 Kecamatan Kuta Selatan actually return? The financial model below works with real local market data.

What Does a Padel Investment Cost in Kecamatan Kuta Selatan?

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

Kecamatan Kuta Selatan, ID 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 Indonesia 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 Kecamatan Kuta Selatan

Kecamatan Kuta Selatan, ID Revenue & Operating Costs

Revenue Model

Weighted Rate €257000/hr
Utilization Target 23%
Booked Hours/mo 427

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 €109,713,184
Booking Fees -€10,970,816
Net Revenue €98,742,368
Operating Costs -€7,495
EBITDA €98,734,873
Debt Service -€2,223
Net Cash Flow €98,732,650

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

Kecamatan Kuta Selatan, ID Returns & Financing

Return Metrics

IRR (5yr) 1000.0%
MOIC 365523.73x
Payback 1 months
Cash-on-Cash 3332139.8%
Yield on Cost 520025.0%
EBITDA Margin 100%

Exit Analysis

Exit Value (6.0x EBITDA) €7,694,913,761
Remaining Loan €117,821
Net Exit €7,694,795,940

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 Kecamatan Kuta Selatan 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

With 2184.9 courts per 100K residents, Kecamatan Kuta Selatan has a relatively high padel density. This indicates a proven market with demonstrated demand — but also more competition for new entrants. Differentiation through location, facility quality, or pricing strategy becomes the key success factor.

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.

Kecamatan Kuta Selatan Market Overview

Metric Value
Courts 39
Courts per 100K residents 2184.9
Venues 9
Venues per 100K residents 504.2
padelnomics Score 22.0/100
Data Confidence 100%

FAQ

Is Kecamatan Kuta Selatan a good location for a padel center?

Kecamatan Kuta Selatan scores 22.0/100 on the padelnomics Score, which evaluates investment potential based on supply gaps, catchment reach, market maturity, and sports culture. A lower score indicates a well-served market — differentiation through location, quality, or pricing becomes critical. Use the Padelnomics planner to model your specific assumptions.

What is the return on investment for a padel center in Kecamatan Kuta Selatan?

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 Kecamatan Kuta Selatan; 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 Kecamatan Kuta Selatan?

Total investment depends on venue type (indoor vs outdoor), land costs, and local construction standards in Indonesia. 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 Kecamatan Kuta Selatan cost breakdown.

How many padel courts are there in Kecamatan Kuta Selatan?

Kecamatan Kuta Selatan has 39 padel courts across 9 venues. With a population of 2K, that translates to 2184.9 courts per 100,000 residents.

What are typical padel court rental prices in Kecamatan Kuta Selatan?

Padel prices in Kecamatan Kuta Selatan 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 Kecamatan Kuta Selatan compare to other Indonesia cities?

Kecamatan Kuta Selatan's padelnomics Score of 22.0/100 reflects its investment potential among tracked Indonesia cities. See the Indonesia market overview for a full comparison across cities.

Ready to run the numbers for Kecamatan Kuta Selatan? → Build your business plan

More Indonesia padel markets: Indonesia overview