Is Pembroke Worth Building a Padel Center In?

Padel Venues
6
padelnomics Score
26.1/100
Courts/100K
1041.1
Population
4K
Key takeaway: Pembroke'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 — Pembroke scores padelnomics Score 26.1/100. The market is comparatively well-served, but differentiation through location and quality can pay off. This page breaks down what a padel investment in Pembroke 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 Pembroke actually return? The financial model below works with real local market data.

What Does a Padel Investment Cost in Pembroke?

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

Pembroke, MT Investment Breakdown
Item Amount Detail
Padel Courts €150,000 6×dbl + 0×sgl
Shipping €9,000
Floor Preparation €7,297
HVAC Upgrade €12,162
Lighting Upgrade €6,081
Fit-Out & Reception €24,325
Permits & Compliance €8,887
Equipment €3,800
Working Capital €9,122
Miscellaneous €6,000
Contingency (10%) €23,667
Total CAPEX €260,341
Per Court €43,390
Per m² €143
LTV 85%
Equity €39,051
Loan €221,290
Total €260,341

Construction costs vary significantly depending on whether you build an indoor or outdoor facility. Indoor halls in Malta 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 Pembroke

Pembroke, MT Revenue & Operating Costs

Revenue Model

Weighted Rate €31/hr
Utilization Target 20%
Booked Hours/mo 557

Monthly OPEX

Item Monthly Detail
Rent €5,151 1820m² × €2.83/m²
Insurance €257
Electricity €313
Heating €400
Water €89
Maintenance €229
Cleaning €229
Marketing / Software / Misc €267
Total Monthly OPEX €6,935

Monthly Summary

Gross Revenue €24,771
Booking Fees -€1,737
Net Revenue €23,034
Operating Costs -€6,935
EBITDA €16,099
Debt Service -€2,347
Net Cash Flow €13,752

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

Pembroke, MT Returns & Financing

Return Metrics

IRR (5yr) 285.4%
MOIC 49.06x
Payback 25 months
Cash-on-Cash 442.6%
Yield on Cost 80.3%
EBITDA Margin 70%

Exit Analysis

Exit Value (6.0x EBITDA) €1,254,651
Remaining Loan €124,376
Net Exit €1,130,275

Financing

Loan Amount €221,290
Rate / Term 5.0% / 10yr
Monthly Payment €2,347

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 Pembroke 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 1041.1 courts per 100K residents, Pembroke 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.

Pembroke Market Overview

Metric Value
Courts 40
Courts per 100K residents 1041.1
Venues 6
Venues per 100K residents 156.2
padelnomics Score 26.1/100
Data Confidence 100%

FAQ

Is Pembroke a good location for a padel center?

Pembroke scores 26.1/100 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 Pembroke?

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 Pembroke; 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 Pembroke?

Total investment depends on venue type (indoor vs outdoor), land costs, and local construction standards in Malta. 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 Pembroke cost breakdown.

How many padel courts are there in Pembroke?

Pembroke has 40 padel courts across 6 venues. With a population of 4K, that translates to 1041.1 courts per 100,000 residents.

What are typical padel court rental prices in Pembroke?

Padel prices in Pembroke 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 Pembroke compare to other Malta cities?

Pembroke's padelnomics Score of 26.1/100 reflects its investment potential among tracked Malta cities. See the Malta market overview for a full comparison across cities.

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

More Malta padel markets: Malta overview