1207 Aviation Blvd, Redondo Beach, CA 90278
Powered by Apex Gym
State-of-the-art training center in Southern California
Projected total revenue including enrollment
Diversified income sources for stability
Within 24-36 months
APEX Training Center is a martial arts and fitness-based group gym offering:
Southern California's fitness market is thriving with:
Launching with 1,500 members, scaling to 4,000 members over three years in our 25,496 sq. ft. facility at $3/sq. ft.
| Year | Members | Monthly Recurring Revenue | Enrollment Fee Revenue |
|---|---|---|---|
| 1 | 1,500 | $253,500 | $148,500 |
| 2 | 2,500 | $422,500 | $247,500 |
| 3 | 4,000 | $676,000 | $396,000 |
$20,000/month (20% of $100,000 in member fees)
$4,500/month
$10,000–$25,000/month
$10,000–$15,000/month
$9,000/month
Monthly: $329,000
Annual (excl. enrollment): $3,948,000
Annual (incl. enrollment): $4,096,500
$154,912 ($329,000 revenue - $174,088 expenses)
| Category | Amount |
|---|---|
| Lease | $76,488 |
| Payroll | $55,100 |
| Utilities/Insurance | $12,000 |
| Marketing | $10,000 |
| Equipment | $8,000 |
| Maintenance | $1,500 |
| Total Fixed Expenses | $163,088 |
| Category | Amount |
|---|---|
| Merchandise COGS | $6,000 |
| F&B Supplies | $5,000 |
| Total Variable Expenses | $11,000 |
| Total Monthly Expenses | $174,088 |
Year 1 Projection
This comprehensive business model leverages multiple revenue streams and high-value programming to ensure profitability and member retention. With strong growth projections, a strategic Southern California location, and a multi-functional facility, APEX Training Center represents a compelling investment opportunity.