Is Ungaran Worth Building a Padel Center In?

Padel Venues
1
padelnomics Score
70.9/100
Peak Rate
Population
171K
Key takeaway: Ungaran is a standout investment opportunity — strong demand signals, meaningful supply gaps, and unit economics that support new builds.

Yes — Ungaran ranks among the most promising locations in Indonesia with a padelnomics Score of 70.9/100. This page breaks down what a padel investment in Ungaran 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 Ungaran actually return? The financial model below works with real local market data.

What Does a Padel Investment Cost in Ungaran?

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

Ungaran, 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 Ungaran

Ungaran, ID Revenue & Operating Costs

Revenue Model

Weighted Rate €368000/hr
Utilization Target 34%
Booked Hours/mo 631

Monthly OPEX

Item Monthly Detail
Rent €5,120 1280m² × €4/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 €232,228,081
Booking Fees -€23,222,272
Net Revenue €209,005,809
Operating Costs -€7,495
EBITDA €208,998,314
Debt Service -€2,223
Net Cash Flow €208,996,091

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.

Financial Returns

Ungaran, ID Returns & Financing

Return Metrics

IRR (5yr) 1000.0%
MOIC 773735.41x
Payback 1 months
Cash-on-Cash 7053430.3%
Yield on Cost 1100769.6%
EBITDA Margin 100%

Exit Analysis

Exit Value (6x EBITDA) €16,288,307,762
Remaining Loan €117,821
Net Exit €16,288,189,941

Financing

Loan Amount €209,627
Rate / Term 5% / 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 Ungaran 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

Ungaran has a low padel density of 2.9 courts per 100K residents. This means less competition and potential first-mover advantage — but also less validated demand data. The rapid growth of padel across Indonesia suggests significant development potential.

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.

Ungaran Padel Pricing

Court rental rates in Ungaran based on current booking data:

Rate Type Price
Peak hours No data
Off-peak hours No data
Average hourly rate No data
Estimated occupancy No data

For a detailed pricing breakdown with price ranges and venue comparisons, see the Ungaran court prices page.

Ungaran Market Overview

Metric Value
Courts 5
Courts per 100K residents 2.9
Venues 1
Venues per 100K residents 0.6
padelnomics Score 70.9/100
Data Confidence 100%

FAQ

Is Ungaran a good location for a padel center?

Ungaran scores 70.9/100 on the padelnomics Score, which evaluates investment potential based on supply gaps, catchment reach, market maturity, and sports culture. A score above 65 signals strong investment potential: meaningful catchment area, supply gaps, and a sports-oriented population. Use the Padelnomics planner to model your specific assumptions.

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

ROI depends on build cost, court count, pricing, and occupancy assumptions. In Ungaran, market defaults are a peak rate of estimated from regional benchmarks and estimated occupancy of based on country averages (sources: booking and market data). Adjust the inputs in the planner to see how your scenario compares.

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

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 Ungaran cost breakdown.

How many padel courts are there in Ungaran?

Ungaran has 5 padel courts across 1 venues. With a population of 171K, that translates to 2.9 courts per 100,000 residents.

What are typical padel court rental prices in Ungaran?

Pricing data is not yet available for Ungaran. The financial model uses Indonesia-wide benchmarks as a proxy.

How does Ungaran compare to other Indonesia cities?

Ungaran's padelnomics Score of 70.9/100 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 Ungaran? → Build your business plan

More Indonesia padel markets: Indonesia overview