Revenue calculator

Your revenue gap, in five inputs

A directional estimate of what your facility is leaving on the table — calibrated against 228 California profiles, 141 active facilities, and the 2024-2025 USTA, TIA, and IHRSA literature. The audit gives you a real number.

Your Facility

Number Of Courts 8

Sport Mix

Tennis Pickleball Padel

Active Members

Average Monthly Membership Fee

Current Court Utilization 55%

Estimated Annual Opportunity

Court Utilization Gap

—

Preventable Churn Cost

—

Combined Opportunity

—

Per Year

Adjust the inputs to see a calibrated estimate for your facility.

Revenue estimates based on HeavyRally benchmarks calibrated against 228 California facility profiles and the 2024-2025 IHRSA, USTA, and TIA literature. Court-hour rate band: tennis $32–$40/hr, pickleball $24–$32/hr, padel $35–$45/hr. Operating-hours baseline: 13 hours/day × 350 days/year. Estimates are directional; the $997 Revenue Leak Audit produces facility-specific numbers from your actual booking and membership data.

← Back