Published on 16 Nov 2021 Time 6 min read Last update by 29 May 2024

Indoor Golf and Entertainment Franchise X Golf Expands to New Locations (2024)

Play Video

This article is based on the video featured above, originally recorded for Vetted Biz Youtube Channel.

X-Golf offers an indoor golf and entertainment outlet that centers around the use of indoor golf simulators and also serves food and beverages in a fun and upbeat environment. Customers can play at some of the world’s top golf courses and choose from numerous game formats on the simulator machines.

Contents

Listen to this article

Apple Podcast    Spotify    Google Podcast

The first X-Golf Franchise Corporation began in 2015 and has since expanded to multiple locations across Texas, Alabama, Louisiana, Colorado, and Michigan. The current CEO is Ryan D’Arcy, who has been in that role since 2019. Previously, he served as Director of Franchise Operations and Director of Sales & Business development of both the X-Golf Franchise Corporation and its parent company, X-Golf America.

As of 2020, there were 24 franchised outlets and 0 corporate outlets.

How Is the X Golf Franchise Positioned in the Arcade, Food, and Entertainment Industry?

X-Golf competes with other businesses in the arcade, food, and entertainment complexes industry, which recorded $1.6 billion in revenue in the past year and is projected to grow by 3.6% between 2021 and 2026. They compete most directly with other indoor and sports-related entertainment options such as sporting events, golf clubs, sports bars, and similar businesses. X-Golf’s main competitor in the golf-related entertainment space is Top Golf, which is set up as a driving range with outfield targets and serves food and beverages.

How Much Is an X-Golf Franchise?

The initial X-Golf Franchise Fee is $30,000. You have to pay this upfront fee when opening an X-Golf franchise.

X-Golf Franchise Cost

 The estimated total investment necessary to begin the operation of an X-Golf Franchise ranges from $547,200 to $916,000.

Additional Cost Breakdown

The following costs are part of the upfront costs included in the initial investment for an X-Golf franchise. Many of these are one-time fees that are needed to launch the franchise.

Estimated Initial Investment. Your Estimated Initial Investment Franchise Agreement

Type of Expenditure Amount To Whom Payment Is to Be Made
Initial Franchise Fee $30,000—$30,000 Us
Rent (one month) $4,000—$10,000 Landlord
Lease Security Deposit $4,000—$10,000 Landlord
Utilities $300—$2,000 Utility providers
Leasehold Improvements $90,000—$190,000 Contractors
Market Introduction Program $5,000 to $10,000 Vendors
Golf Simulators $330,000 to $480,000 X GOLF America, Inc.
Furniture, Fixtures, Other Equipment $44,000 to $75,000 Vendors
Computer Systems $1,000 to $3,000 Vendors
Insurance (3 months) $3,000 to $5,000 Insurance company
Signage $5,000 to $10,000 Approved suppliers and vendors
Office Expenses $1,000 to $2,000 Vendors
Inventory $5,000 to $7,500 Approved suppliers and vendors
Licenses and Permits $1,500 to $40,000 Government
Dues and Subscriptions $400—$1,000 Vendors, trade organizations
Professional Fees (lawyer, accountant, etc.) $1,000—$3,000 Professional service firms
Travel, lodging and meals for initial training $2,000—$7,500 Airlines, hotels, and restaurants
Additional funds (for first 3 months) $20,00 to $30,000 Employees, suppliers, utilities
Total $547,200 to $916,000

X-Golf Franchise Ongoing Fees:

Royalty: 7% of gross sales

Marketing Fund Contribution: 1% of gross sales

golf franchise

How Much Do X-Golf Franchise Owners Make?

X-Golf Franchise Sales Figures

Range Low Range High Median Mean # (%) Above Mean

Year Opened

2017 2018 2018 2018 4 (67%)
Total Income $408,600 $709,153 $502,244 $522,530 2 (33%)
Income from Simulators 67% 79% 71% 72% 2 (33%)
Income from Sale of Goods 21% 33% 29% 28% 4 (67%)
Cost of Goods Sold $38,815 $72,787 $49,445 $53,644 2 (33%)
Gross Profit $369,397 $636,366 $450,979 $468,886 1 (17%)

Expenses

Advertising & Marketing $16,456 $22,670 $19,600 $19,583 $3 (50%)
General & Administrative $5,840 $17,482 $7,875 $9,826 2 (33%)
Insurance $8,434 $13,746 $11,885 $11,362 4 (67%)
Legal & Professional $— $8,457 $3,393 $3,903 3 (50%)
Licenses & Permits $1,830 $11,548 $3,473 $5,018 2 (33%)
Payment Authorization Fees $9,767 $18,693 $12,226 $13,233 2 (33%)
Payroll Expenses $78,276 $153,952 $121,349 $118,220 3 (50%)
Rent & Lease $77,297 $124,281 $114,758 $107,292 4 (67%)
Repairs, Maintenance, Supplies $7,433 $19,481 $13,820 $13,765 3 (50%)
Royalty Fees $24,516 $42,549 $30,135 $31,352 2 (33%)
Travel $— $5,125 $1,061 $1,911 2 (33%)
Utilities $13,902 $18,829 $17,166 $16,508 4 (67%)

Operating Profit (EBITDA)

$68,338 $266,853 $89,682 $116,914 2 (33%)

2018 X-Golf Median Operating Profit:

$116,914

Based on a midpoint investment of $731,600 with estimated profits of 116,914 (15.9% profit margin) it would take about 7 years to recoup your investment.

franchise specialist

Data Summary by Line Item (b/)

Data Summary by Line Item (b/) Range Low Range High Median Mean # (%) Above Mean

Year Opened

2017 2019 2019 2019 8 (50%)
Location Size (sq. ft.) 4,639 7,200 5,560 5,713 7 (44%)
Number of Simulators 6 7 6 6 3 (19%)
Total Rent incl. CAM (NNN) (per sq. ft.) $15.50 $28.60 $21.95 $21.77 9 (56%)
Total Cost of Buildout $542,583 $952,250 $698,144 $713,705 8 (50%)
Tenant Improvement Allowance $— $284,000 $96,189 $112,861 7 (44%)
Net Buildout Costs $427,583 $751,875 $615,728 $600,844 8 (50%)
Total Income $228,168 $668,959 $352,988 $405,168 7 (44%)
Income from Simulators 65% 78% 72% 72% 7 (44%)
Income from Goods 22% 35% 28% 28% 7 (44%)
Cost of Sales $19,469 $104,269 $41,157 $50,927 7 (44%)
Gross Profit $174,065 $567,016 $323,103 $354,241 7 (44%)

Expenses

Advertising & Marketing $3,191 $47,113 $21,158 $22,003 8 (50%)
General & Administrative $1,447 $31,414 $ 5,741 $7,526 5 (31%)
Insurance $561 $26,288 $9,445 $10,667 5 (31%)
Legal & Professional $500 $12,445 $3,137 $4,017 6 (38%)
Licenses & Permits $531 $11,908 $1,542 $2,259 3 (19%)
Payment Autdorization Fees $2,597 $16,857 $8,901 $9,866 5 (31%)
Payroll Expenses $62,202 $250,742 $96,898 $112,082 6 (38%)
Rent & Lease $59,857 $130,020 $108,961 $108,113 8 (50%)
Repairs, Maintenance, Supplies $2,851 $33,163 $14,969 $16,054 7 (44%)
Royalty Fees $13,690 $40,138 $21,179 $24,310 7 (44%)
Travel $— $3,350 $206 $425 4 (25%)
Utilities $10,940 $34,696 $15,998 $17,517 7 (44%)
Operating Profit (EBITDA) $(159,422) $191,903 $26,771 $19,403 9 (56%)

Impact of COVID-19 relief programs (i.e. CARES Act) includes funds received via PPP (forgiven or expected to be forgiven), EIDL, SBA Loan Payments, and other small business grants. (c/)

$24,800 $145,976 $79,401 $76,083 11 (69%)

2019 X-Golf Median Operating Profit:

$19,403

Based on a midpoint investment of $731,600 with profits of $19,403 (2.7% profit margin) it would take about 38 years to recoup your investment.

X Golf Franchise Corporation STATEMENTS OF INCOME

For the years ended December 31,
2020 2019 — As restated 2018
Amount Percent of Revenues Amount Percent of Revenues Amount Percent of Revenues
Revenues
Franchise fee revenue $90,473 15.7% $112,500 27.6% $110,000 45.2%
Royalty revenue $484,009 84.3% $294,550 72.4% $133,394 54.8%
Total revenues $574,482 100.0% $407,050 100.0% $243,394 100.0%
Operating expenses $356,549 62.1% $296,194 72.8% $188,762 77.6%
Income before income taxes $217,933 37.9% $110,856 27.2% $54,632 22.4%
Income taxes $61,874 10.8% $31,194 7.7% $15,317 6.3%
Net income $156,059 27.1% $79,662 19.5% $39,315 16.1%

X-Golf Franchise Corporation Income Statement Key Insights:

The X-Golf Franchise Corporation was profitable in 2020 with a net income of $156,059. This is up from $79,662 and $39,315 in 2019 and 2018, respectively. Net income has also increased as a percentage of total revenues in each of those years, reaching 27% of total revenue by 2020. The X-Golf Franchise Corporation has also seen a relative decrease in costs across this time period, getting down to 62% of total revenue.

 

x-golf-franchise

X-Golf Franchise Corporation STATEMENTS OF CASH FLOWS

For the years ended December 31,
2020 2019 — As restated 2018
OPERATING ACTIVITIES
Net income $156,059 $79,662 $39,315
Adjustments to reconcile net income to net cash flows from operating activities:
Deferred income taxes $(51,238) $(86,823) $(857)
Changes in:
Accounts receivable $(56,972) $(86,423) $759
Due from parent $(136,063) $(99,108) $—
Contract costs $(71,879) $— $—
Accrued expenses $40,908 $— $—
Due to parent $— $(12,803) $(85,779)
Income taxes payable $(67,941) $108,824 $14,938
Deferred revenue $209,527 $287,500 $—
Net cash provided by (used in) operating activities $22,401 $190,829 $(31,624)
NET CHANGE IN CASH
$22,401 $190,829 $(31,624)
CASH, Beginning $203,853 $13,024 $44,648
CASH, Ending $226,254 $203,853 $13,024

X-Golf Franchise Corporation Cash Flow Statement Key Insights:

In 2020, the X-Golf Franchise Corporation earned a net income of $156,059, and its cash balance increased by 10% from the previous year, totaling $226,254. However, net cash provided by operating activities decreased in 2020 to $22,401 from $190,829 in 2019.

How Many X-Golf Units Have Opened and Closed?

System-wide Outlet Summary

Outlet type Year Outlets at the Start of the Year Outlets at the End of the Year Net Change
Franchised 2018 9 11 +2
2019 11 20 +9
2020 20 24 +4
Company-Owned 2018 0 0 0
2019 0 0 0
2020 0 0 0
Total Outlets 2018 9 11 +2
2019 11 20 +9
2020 20 24 +4

Is It Worth Investing in an X-Golf Franchise?

X-Golf has seen franchise unit increases in each of the last three years, and the franchises on average have been profitable in recent years. However, the growth in new franchises has slowed and franchise profits decreased significantly in the most recent period. So while X-Golf franchises have been profitable in the past, the potential for the negative impacts of the pandemic on the arcade, food, and entertainment complexes industry to continue makes the outlook for the future for X-Golf franchises uncertain.

While this may be the business for you, make sure to also check out other businesses offered on Vetted Biz.

Over the last three years, 15 new X-Golf franchises have opened for an average of 5 new locations a year. There was slower growth in 2020 than the previous year, but that is not surprising given the difficulties the arcade, food, and entertainment complexes industry faced in 2020.

Speak to a franchise specialist today.

Discover which franchise is best for you.

Speak to a franchise specialist today

Visit Franchise Profiles mentioned

See more profiles

Access to unbiased franchise data.

Easy to access franchise data for everyone from first time franchise buyers to institutional investors buying whole franchise systems to everyone in between.

Submit
Feedback