Is Setauket- East Setauket Worth Building a Padel Center In?

Padel Venues
1
padelnomics Score
56.4/100
Courts/100K
17.6
Population
17K
Key takeaway: Setauket- East Setauket 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 — Setauket- East Setauket scores padelnomics Score 56.4/100, indicating solid potential with careful site selection. This page breaks down what a padel investment in Setauket- East Setauket 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 Setauket- East Setauket actually return? The financial model below works with real local market data.

What Does a Padel Investment Cost in Setauket- East Setauket?

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

Setauket- East Setauket, US 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 United States 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 Setauket- East Setauket

Setauket- East Setauket, US Revenue & Operating Costs

Revenue Model

Weighted Rate €62/hr
Utilization Target 30%
Booked Hours/mo 557

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 €39,983
Booking Fees -€3,474
Net Revenue €36,509
Operating Costs -€7,495
EBITDA €29,014
Debt Service -€2,223
Net Cash Flow €26,790

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

Setauket- East Setauket, US Returns & Financing

Return Metrics

IRR (5yr) 585.3%
MOIC 99.93x
Payback 14 months
Cash-on-Cash 907.1%
Yield on Cost 152.8%
EBITDA Margin 79%

Exit Analysis

Exit Value (6.0x EBITDA) €2,261,179
Remaining Loan €117,821
Net Exit €2,143,358

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 Setauket- East Setauket 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 17.6 courts per 100K residents, Setauket- East Setauket 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.

Setauket- East Setauket Market Overview

Metric Value
Courts 3
Courts per 100K residents 17.6
Venues 1
Venues per 100K residents 5.9
padelnomics Score 56.4/100
Data Confidence 100%

FAQ

Is Setauket- East Setauket a good location for a padel center?

Setauket- East Setauket scores 56.4/100 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 Setauket- East Setauket?

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 Setauket- East Setauket; 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 Setauket- East Setauket?

Total investment depends on venue type (indoor vs outdoor), land costs, and local construction standards in United States. 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 Setauket- East Setauket cost breakdown.

How many padel courts are there in Setauket- East Setauket?

Setauket- East Setauket has 3 padel courts across 1 venues. With a population of 17K, that translates to 17.6 courts per 100,000 residents.

What are typical padel court rental prices in Setauket- East Setauket?

Padel prices in Setauket- East Setauket 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 Setauket- East Setauket compare to other United States cities?

Setauket- East Setauket's padelnomics Score of 56.4/100 reflects its investment potential among tracked United States cities. See the United States market overview for a full comparison across cities.

Ready to run the numbers for Setauket- East Setauket? → Build your business plan

More United States padel markets: United States overview