Profit estimation

Regarding Xswing GOLF Profit Estimation

Xswing GOLF is a complete golf simulator, and after installation you can expect stable operations and support for years to come. The TSS-Group does not just do sales, but it also performs installations and offers nation-wide, total support. 

The following tables examine the profit potential of this new business opportunity, which will allow various industries to benefit from the attention installing golf simulators can bring.

Click here to see a details profit simulation (PDF)

Fixed Monthly Expenses (based on installing five simulators)

  Fixed Expenses
(JPY ¥)
Remarks
Rent 430,000 170m2
Utilities 70,000  
Labor 600,000 3 staff (12-hour operation)
2 staffs are possible
Advertising 100,000  
Total 1,200,000  

Profits (based on installing five simulators)

1 hour price
Per booth
Hours used
(per day)
Daily proceeds
(1 machines)
Other daily
proceeds
(10%)
Total daily proceeds (1 machines) Total daily proceeds
(5 machines)
6,000 3hours 18,000 1,800 19,800 99,000
6,000
4hours 24,000 2,400 26,400 132,000
6,000 5hours 30,000 3,000 33,000 165,000
6,000 6hours 36,000 3,600 39,600 198,000
6,000 7hours 42,000 4,200 46,200 231,000
Hours used
(per day)
Monthly proceeds (5 machines) Fixed monthly expenses Other monthly expenses
(4% monthly proceeds)
Monthly net profit Yearly net profit
(12 months)
3hours 2,970,000 1,200,000 118,800 1,651,200 19,814,400
4hours 3,960,000 1,200,000 158,400 2,601,600 31,219,200
5hours 4,950,000 1,200,000 198,000 3,552,000 42,624,000
6hours 5,940,000 1,200,000 237,600 4,502,400 54,028,800
7hours 6,930,000 1,200,000 277,200 5,452,800 65,433,600

※ The breakdown of the cost of one hour of gameplay is based on the number of booths established and has nothing to do with the number of people who play.

※ This feasibility study does not take into account the cost of interior design, the actual simulator cost and installation, and other related investments.

Xswing Catalog

Xswing総合カタログ

View PDF

Customer Support

If you have any questions or concerns, please contact our customer support center.

GPRO Co., Ltd.

Reception hours (weekdays) 9:00~17:00

【 Tokyo 】03-5827-4122

【 Osaka 】06-6428-6777

【Nagoya】052-909-5677

【 Tokyo 】
03-5827-4122
【 Osaka 】
06-6428-6777
【Nagoya】
052-909-5677

-->