Operating Phases: This calculator shows realistic ramp-up scenarios.
Months 1-3: 10-15% occupancy (Discovery).
Months 4-12: 15-25% occupancy (Growth).
12+ months: 25%+ occupancy (Maturity).
Peak potential: 75-85% occupancy based on market and clientele.
Adjust occupancy rates to model your specific timeline.

Asset & Financing

Range Purchase Price

Truck/Transport (if separate)

Down Payment

APR (annual)

Loan Term (months)

Expected Service Life (years)

Apply Net Profit as extra principal

Capacity & Lane Pricing

# of Lanes

Hours Open per Month

Lane Fee (per hour)

Average Occupancy

Scenario Occupancy

Members (count)

Member Share of Lane-Hours

Membership Price (monthly)

Membership Discount on Lane Fee

Revenue Drivers

Gun Rental Fee (per rental)

Rentals per Lane-Hour

Ammo Wholesale (per round)

Ammo Retail (per round)

Rounds Sold per Lane-Hour

Accessory Avg Basket per Shooter

Training/Class Fee (per student)

Students per Month

Events/Parties Revenue per Month

Consumables Retail (per lane-hour)

Consumables Wholesale (per lane-hour)

Current Monthly Gun Sales Uplift

Operating Costs (Monthly)

Insurance

Maintenance & Cleaning (annual)

Staff Wages (per hour)

Staff Hours per Month

Staff Allocation to Range Ops

Utilities per Operating Hour

Marketing Budget

Site Prep

Concrete/site prep

Electrical hookup

Permits/inspections

Contingency

Range-only Mode

Monthly Income

Monthly Payment

Monthly Net Profit

Total ROI

Breakeven Point

N/A

Loan Payoff

Off

Mobile Range Technologies – ROI Calculator

Asset & Financing

Capacity & Lane Pricing

Revenue Drivers

Operating Costs (Monthly)

Site Prep