Is Tambon Ko Pha-ngan Worth Building a Padel Center In?

As of November 2026, Padelnomics counts 2 padel clubs in Tambon Ko Pha-ngan, Thailand, or 59.1 padel courts per 100,000 residents, in a city of about 12,000 residents. Its Padelnomics Score, our rating of the opportunity for a new club, is 0 out of 100. Source: Padelnomics, from booking platforms, public map data and official population statistics.

Padel Venues
2
padelnomics Score
0.0/100
Courts/100K
59.1
Population
12K
Key takeaway: Tambon Ko Pha-ngan'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 — Tambon Ko Pha-ngan scores padelnomics Score 0.0/100. The market is comparatively well-served, but differentiation through location and quality can pay off. This page breaks down what a padel investment in Tambon Ko Pha-ngan 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 Tambon Ko Pha-ngan actually return? The financial model below uses the national court prices and occupancy for Thailand and the country's build costs; the figures measured in Tambon Ko Pha-ngan itself are in Research.

What Does a Padel Investment Cost in Tambon Ko Pha-ngan?

On national figures for Thailand, here is what a padel center investment in Tambon Ko Pha-ngan looks like:

Tambon Ko Pha-ngan, TH Investment Breakdown
Item Amount Detail
Padel Courts THB 3,700,000 4×dbl + 0×sgl
Shipping THB 222,000
Floor Preparation THB 450,000
HVAC Upgrade THB 750,000
Lighting Upgrade THB 375,000
Fit-Out & Reception THB 1,475,000
Permits & Compliance THB 450,000
Equipment THB 118,700
Working Capital THB 550,000
Miscellaneous THB 223,000
Contingency (10%) THB 831,370
Total CAPEX THB 9,145,070
Per Court THB 2,286,268
Per m² THB 7,145
LTV 0%
Equity THB 9,145,070
Loan THB 0
Total THB 9,145,070

Construction costs vary significantly depending on whether you build an indoor or outdoor facility. Indoor halls in Thailand 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 Tambon Ko Pha-ngan

Tambon Ko Pha-ngan, TH Revenue & Operating Costs

Revenue Model

Weighted Rate THB 925/hr
Utilization Target 35%
Booked Hours/mo 650

Monthly OPEX

Item Monthly Detail
Rent THB 192,000 1280m² × THB 150/m²
Insurance THB 11,000
Electricity THB 22,500
Heating THB 15,000
Water THB 4,500
Maintenance THB 11,000
Cleaning THB 11,000
Marketing / Software / Misc THB 13,000
Staff THB 148,000 4 × THB 37000
Total Monthly OPEX THB 428,000

Monthly Summary

Gross Revenue THB 782,470
Booking Fees −THB 60,088
Net Revenue THB 722,382
Operating Costs −THB 428,000
EBITDA THB 294,382
Debt Service THB 0
Net Cash Flow THB 294,382

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

Tambon Ko Pha-ngan, TH Returns & Financing

Return Metrics

IRR (5yr) 42.9%
MOIC 4.25x
Payback 37 months
Cash-on-Cash 40.2%
Yield on Cost 41.8%
EBITDA Margin 41%

Exit Analysis

Exit Value (6.0x EBITDA) THB 22,942,693
Remaining Loan THB 0
Net Exit THB 22,942,693

Financing

Loan Amount THB 0
Rate / Term 5.0% / 10yr
Monthly Payment THB 0

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 use national figures for Thailand. 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 59.1 courts per 100K residents, Tambon Ko Pha-ngan 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.

Tambon Ko Pha-ngan Market Overview

Metric Value
Courts 7
Courts per 100K residents 59.1
Venues 2
Venues per 100K residents 16.9
padelnomics Score 0.0/100
Data Confidence 100%

FAQ

Is Tambon Ko Pha-ngan a good location for a padel center?

Tambon Ko Pha-ngan scores 0.0/100 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 Tambon Ko Pha-ngan?

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 Tambon Ko Pha-ngan; 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 Tambon Ko Pha-ngan?

Total investment depends on venue type (indoor vs outdoor), land costs, and local construction standards in Thailand. Typical benchmarks: an indoor court costs around THB 925,000 for court equipment plus building and fit-out; outdoor courts are significantly cheaper. Use the financial planner for a detailed Tambon Ko Pha-ngan cost breakdown.

How many padel courts are there in Tambon Ko Pha-ngan?

Tambon Ko Pha-ngan has 7 padel courts across 2 venues. With a population of 12K, that translates to 59.1 courts per 100,000 residents.

What are typical padel court rental prices in Tambon Ko Pha-ngan?

Padel prices in Tambon Ko Pha-ngan 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 Tambon Ko Pha-ngan compare to other Thailand cities?

Tambon Ko Pha-ngan's padelnomics Score of 0.0/100 reflects its investment potential among tracked Thailand cities. See the Thailand market overview for a full comparison across cities.

Ready to run the numbers for Tambon Ko Pha-ngan? → Build your business plan

Two questions worth settling first: how many courts fit on your plot? · will the site get permitted?


More Thailand padel markets: Thailand overview