Boutique Bouldering Gym — Feasibility Simulator

Move the dials. Watch the answer change.  ·  ~11,000 sqft · non-coastal ~1M metro · July 2026
Your numbers stay in your browser — nothing is sent anywhere.
—
matches workbook at defaults

The levers

6 load-bearing inputs

What it means

recomputes live as you move the dials
Break-even members
—
0capacity —
Months to cash-flow positive
—
Net cash (after debt) turns positive
Steady-state monthly EBITDA
—
Brother-in-law IRR (5-yr)
—
Equity multiple (MOIC)
—
Total cash back per dollar in, over 5-yr hold w/ exit

The five GO / NO-GO conditions

the spine of the recommendation
Export this scenario

This is your current dial set and the resulting headline outputs. Copy it, or download the file, and drop it back into the chat to make this scenario canonical.