Premium gym interior
Flagship Development Opportunity

Gold's Gym
Stuart, Florida

Proven operators expanding into one of Florida's strongest growth corridors. We are seeking a capital partner for a 25,000+ SF flagship facility with structured downside protection and performance-based upside.

$1.5M
Total Project Cost
2.5–3.0x
Target MOIC
$450–600K
Stabilized EBITDA
4–6 Units
Regional Platform
01
Market Opportunity

Stuart, Florida —
Florida's Treasure Coast

Located in Martin County, Stuart sits at the intersection of affluence and growth. A year-round population base with high disposable income, strong retail corridors, and limited premium fitness options creates an ideal market for a flagship Gold's Gym development.

0K+
5-Mile Population
Dense coastal trade area
$0K
Median HH Income
Martin County
0
People / Sq Mi
5-mile radius density
$0+
Avg Membership
Pricing power

Premium Coastal Market

Martin County ranks among Florida's highest-income coastal markets with strong year-round population stability.

Migration Tailwinds

Sustained in-migration from Northeast and Midwest driving population growth of 2.9% annually.

Limited Competition

No direct big-box fitness competition in the immediate trade area — significant whitespace for a premium operator.

Affluent Demographics

High household income supports $42+ average membership pricing with strong personal training attach rates.

Aerial view of Stuart, Florida coastline

Key Market Indicators

Population Growth+2.9% YoY
Traffic CountsHigh Visibility Corridor
Seasonal StabilityYear-Round Base
CompetitionLimited Big-Box Fitness
Gold's Gym Stuart architectural rendering
25,000–30,000SFFull-Service Flagship
02
The Facility

Strength-Focused,
Purpose-Built

A full-service Gold's Gym designed from the ground up to maximize member experience, personal training revenue, and operational efficiency.

Premium Free Weight Area

Competition-grade platforms, specialty bars, and heavy dumbbells up to 150 lbs.

Functional Turf Zone

Dedicated sled track and functional training space for performance-minded members.

Group Fitness Studio

Multi-purpose studio for classes, cycling, and specialty programming.

Personal Training

Built-in PT infrastructure with dedicated training zones and consultation areas.

Recovery & Amenities

Full locker rooms with recovery offerings to support premium membership tiers.

12-Month Rent Abatement

Secured lease concession protects early cash flow during ramp-up period.

03
Capital Structure

Project Cost &
Capital Structure

A disciplined capital plan with clear uses, sponsor alignment, and investor-first protections.

~$1.5M
Total Project Cost
Uses of CapitalEst. Range% of Total
Buildout / Tenant ImprovementsConstruction, HVAC, flooring, lighting
$600K – $800K
47%
Equipment PackageStrength, cardio, functional training
$350K – $450K
27%
Pre-Opening & MarketingMember acquisition, signage, launch
$75K – $125K
7%
Franchise & Licensing FeesGold's Gym franchise agreement
$50K – $75K
4%
Technology & SystemsPOS, access control, CRM
$40K – $60K
3%
Working Capital ReserveOperating buffer through stabilization
$100K – $150K
9%
Soft Costs & ContingencyPermits, design, insurance, contingency
$50K – $75K
4%
Total Project Cost$1.27M – $1.74M~$1.5M

Capital Raise: Equity partner funding majority of project cost. Sponsors contributing capital and signing personal guarantees on the lease.

Sponsor Alignment

Every structural element is designed to protect investor capital and ensure operator accountability.

Sponsors Sign the PG

Personal guarantees on the lease demonstrate full commitment and alignment with investor capital.

Full-Time Operators

Sponsors are not passive — they are the day-to-day operators running the business.

Investor Capital Returned First

100% of distributable cash flow goes to the investor until their capital is fully returned.

100%
Cash flow to investor until capital returned
04
Unit Economics

Stabilized Performance
Projections

Conservative underwriting with strong fixed-cost leverage once the breakeven threshold is surpassed. Personal training revenue provides meaningful upside to base membership economics.

0
Target Members
2,800–3,200 range
$0/mo
Avg Rate
Premium pricing
$0K
Monthly Revenue
$150K–$180K range
$0K
Annual EBITDA
$450K–$600K range

5-Year Projection Model

Membership ramp & revenue trajectory

Members
Revenue
Month 1Month 24Month 60
Yr 1Yr 2Yr 3Yr 4Yr 5
Month
24
Year 2
Members
3,000
94% to stable
Monthly Revenue
$158K
$1.9M/yr
Est. EBITDA
$33K
21% margin

Revenue Composition

Membership Revenue72%
Personal Training25%
Other Revenue3%

Personal training revenue represents 20–30% of total revenue, providing significant margin enhancement above base membership economics.

Profitability Profile

25–30%
Target EBITDA Margin at Stabilization
Monthly Revenue$150K–$180K
Annual Revenue$1.8M–$2.16M
Stabilized EBITDA$450K–$600K

Strong fixed-cost leverage once breakeven threshold is surpassed. Incremental members above breakeven contribute disproportionately to EBITDA.

05
Return Structure

Investor-First
Distribution Model

A structured waterfall designed to ensure investor downside protection. Sponsor upside only after the investor wins first.

1

Return of Capital

100% of distributable cash flow to investor until capital is fully returned.

2

Preferred Return

If applicable, preferred return accrues and is paid before any promote.

3

Base Split

Post-payback distribution: 70% Investor / 30% Sponsors.

4

Performance Promote

Upside tiers tied to 2.5x+ MOIC or 20%+ IRR thresholds.

Target 5-Year Outcome

2.5–3.0x
MOIC Potential
20%+
Target IRR
Base Split Post-Payback70 / 30
Investor / Sponsor

Investor Protections

Investor capital returned first — before any sponsor distributions

Personal guarantees signed by sponsors on the lease

Sponsors contribute their own capital alongside investor

Performance-based promote only after investor achieves target returns

Full-time operator commitment — not a passive investment for sponsors

06
Growth Vision

Beyond Stuart —
Regional Platform

Stuart serves as the anchor unit for a defensible regional fitness platform with recurring revenue and real asset backing.

South Florida expansion map showing Stuart, Port St. Lucie, and Palm Beach
Phase 1Year 1–2

Launch & Stabilize Stuart

Open flagship location, build membership base to 3,000+, achieve stabilized EBITDA.

Phase 2Year 2–4

Regional Expansion

Expand into Port St. Lucie and Palm Beach County with proven playbook.

Phase 3Year 3–5

Platform Scale

Build 4–6 unit Florida regional holdco with centralized operations.

Long-Term Optionality

Recapitalization

Refinance stabilized assets to return investor capital while retaining equity.

Cash-Flow Hold

Maintain ownership of a high-margin, recurring revenue platform.

Platform Sale

Sell the regional platform to private equity at a premium multiple.

07
Investment Thesis

Why This
Opportunity

A disciplined, operator-led investment with structural protections, strong market fundamentals, and a clear path to platform value creation.

01

Proven Operators

Experienced Gold's Gym operators with a track record of building and managing fitness facilities.

02

Recurring Revenue Model

High-cash-flow membership model with predictable monthly recurring revenue and strong retention.

03

12-Month Rent Abatement

Secured lease concession significantly reduces early-stage risk and protects cash flow during ramp-up.

04

Florida Migration Tailwinds

Sustained population growth from Northeast and Midwest migration creates expanding addressable market.

05

Sponsor Alignment

Personal guarantees, capital contribution, and full-time operational commitment from sponsors.

06

Structured Investor Waterfall

Investor-first distribution model with 100% cash flow to investor until capital is returned.

Seeking a Disciplined
Capital Partner

We are looking for a capital partner who values long-term platform building and structured downside protection. This opportunity is suited for investors who appreciate operator alignment, recurring revenue models, and the Florida growth thesis.

Contact Us

Confidential — For Qualified Investors Only

This presentation is for informational purposes only and does not constitute an offer to sell or a solicitation of an offer to buy any securities. All projections are forward-looking and subject to change.