CASA COURT
Casa Court Private Sports Club crest
PRIVATE SPORTS CLUB

A high-yield private sports asset in the heart of South Brooklyn.

2875 Flatbush Avenue, Brooklyn NY

$9.57M
Stabilized Rev.
$46.3M
Exit Valuation
$17M
5-Yr Cash Flow
550 mbrs
Break-Even
01 — The Property

A Brooklyn Landmark, Reimagined

A 90,000 sq ft retail shell on Flatbush Avenue with extraordinary bones and unmet potential — positioned for a re-skin transformation, not a ground-up build.

Casa Court renovated exterior render
2875 Flatbush Avenue — vacant retail shell
Today
Casa Court

Vacant Retail Shell

2875 Flatbush Avenue — sitting idle on one of South Brooklyn's busiest corridors.

Casa Court

A members-only sports complex serving an underserved, affluent Brooklyn catchment.

Current Market Value
$22–25M
Monthly Rent Upside
$80K–120K
Build Approach
Re-Skin Model
Casa Court exterior render
02 — The Vision

A private clubhouse for the modern athlete.

Casa Court is not a gym. It is a destination, where Brooklyn's professionals, families, and athletes converge around basketball, padel, pickleball, tennis, training, and hospitality. Discrete, thoughtfully designed, and premium.

03 — Revenue Model

Nine Streams. One Destination.

A diversified, recurring-revenue engine designed for resilience and scale.

01
Gym
$2.55M
02
Basketball
$2.68M
03
Padel
$1.20M
04
Tennis
$1.08M
05
Café
$713K
06
Pickleball
$506K
07
Summer Camp
$417K
08
Events
$180K
09
Locker Rentals
$120K
Stabilized Annual Revenue
$9.57M

04 — The Facility

12 Courts. One Clubhouse.

90,000 square feet of programming — engineered for daily use, league play, training, and hospitality.

3
Tennis Courts
2
Basketball Courts
4
Padel Courts
3
Pickleball Courts
Full-Service Gym Floor
Locker Rooms + Sauna
Event Lounge & Café
After-School Programs
05 — Operating Model

40% Opex. Disciplined Margins.

A lean cost structure built around recurring memberships and high-utilization court time.

Operating Expenses% of Revenue
Payroll & Staffing
22%
Utilities
7%
Marketing & Member Acquisition
3%
Maintenance & Cleaning
4%
Insurance & Admin
2%
Other Operating Costs
2%
Total Opex
40%
Break-Even — Gym Vertical
550members

The gym vertical alone reaches operational break-even at 550 paying members — a fraction of the immediate catchment.

Break-Even — Full Facility
650–750members

The complete facility — courts, gym, café, programs — breaks even at 650–750 members. Stabilized projections target multiples of that base.

06 — Five-Year Trajectory

Revenue & NOI Ramp

Year 1 launch through Year 5 stabilization. Figures in $ millions.

Year 1 Revenue
$5.6M
Year 5 Revenue
$9.57M
5-Yr Cumulative NOI
~$17M
07 — Annual Income Comparison

Lease the Land — or Own the Asset

Two paths for the property owner. Only one builds long-term equity.

Option A

Land Lease

$1.44M/yr
  • — Passive rental income only
  • — No upside in business performance
  • — No equity in the asset created
  • — Capped exit value
RECOMMENDED
Option B

50% Ownership

$2.3M/yr
+ $50M asset at exit
  • — 60% higher annual income
  • — Equity participation in the upside
  • — $50M asset created on the balance sheet
  • — Brand & legacy ownership
08 — Development Budget

Capital Efficient by Design

A re-skin of an existing structure — not a ground-up build. Faster to revenue, lower in risk.

Line Item
Low
High
Site Prep & Demolition
$450K
$600K
Structural Re-skin & Envelope
$1.8M
$2.2M
Court Construction (BB / Padel / Tennis / Pickleball)
$2.1M
$2.5M
Gym Build-Out & Equipment
$1.4M
$1.7M
Café, Locker Rooms, Lounge
$950K
$1.1M
MEP, HVAC & Systems
$1.0M
$1.2M
FF&E, Branding, Signage
$400K
$400K
Total Hard Cost
$8.1M
$9.7M
09 — Exit Scenario

Three Paths. One Asset.

Year 5 valuation at conservative, base, and aggressive EBITDA multiple scenarios.

Conservative
$32.4M
7× EBITDA
Base Case
$39.3M
8.5× EBITDA
High
$46.3M
10× EBITDA
Plus Cash Flow Over Hold Period
$17M

Cumulative 5-year operating cash flow distributed to partners.

10 — Partner With Us

Build the future of Brooklyn sport.

Casa Court is open to capital partners, joint venture, and strategic investors.

CASA COURT PRIVATE SPORTS CLUB · 2875 FLATBUSH AVE · BROOKLYN NY