Revolt Group Invest Holding
Already operating · Canggu, Bali

TAP Padel Club

4 courts, a padel school, camps, a racket shop and a café. Shares from $90,000.

20%+ROI per year
$770Kyear-2 revenue
5 yrspayback
Participation format

Two ways in

Co-ownership with uncapped business upside, or a fixed return with a guaranteed buyback of your principal.

Investor profit at 6.5 years$114,160+126.8% on the amount invested
Return / year≈19–20%
Quarterly payout$4,250
Payback5.3 years
IRR17%
4.5 years
$77,659
+86.3%
6.5 years
$114,160
+126.8%
10.5 years
$191,073
+212.3%

Based on the actual financial model after the first two months of operation. Payouts are quarterly, and ROI grows year over year as occupancy ramps up. The return above assumes 79.8% occupancy in year two — we can rerun it against a slower ramp on a call.

At the end of the termBought back at $90,000plus every quarterly payment already received
Annual rate10%
Quarterly payout$2,250
Total income$18,000
Term2 years
Return of the invested amount is guaranteed by contract at the end of the term — regardless of the club's actual occupancy. Entry amounts are identical to the business share; what changes is a fixed rate instead of a floating one.

Need to exit earlier than the term? Terms are worked out individually — let's cover it on a call.

Get the financial model
Actual vs plan

First two months
of operation

The club opened ahead of its own forecast across every revenue line.

Complex occupancy
50% +20% vs plan
Court rental
Rp 544.9M +35%
Equipment shop
Rp 73.6M +50%
Café
Rp 73.9M +60%
The venue

Five revenue lines
under one roof

Figures below are the 2027 forecast for each line — the first full year of operation, straight from the financial model.

Padel school & camps
Padel school & camps$199,232 / yr
Court rental
Court rental$400,377 / yr
Equipment rental
Equipment rental$29,143 / yr
Racket shop
Racket shop$63,043 / yr
Café & bar
Café & bar$78,214 / yr
TAP Padel Club, Canggu
TAP Padel Club, Canggu
📍
TAP Padel ClubCanggu, Bali — open in Google Maps
→

Ready to discuss
your share?

We'll walk through your exact numbers in 15 minutes and send this month's video from the venue.

Message on WhatsApp

The package you selected is passed to the broker automatically through the link.