How much revenue can a retro arcade make?

This model shows $915,000 in Year 1 revenue The pass mix is 15,000 daily passes at $25, 8,000 hourly passes at $15, and 1,000 group passes at $20 It also includes $200,000 in food and beverage sales, $150,000 in private events, and $50,000 in merchandise sales

How long until this arcade pays back?

The model shows a 26-month payback period It also shows breakeven in Month 1 and $265,000 of Year 1 EBITDA That result depends on hitting the traffic, event, staffing, rent, and cost assumptions, including $12,000 monthly rent and $377,500 of Year 1 wages

Do I need a repair reserve for machines?

Yes, you should plan for repairs from day one The startup CAPEX includes $50,000 for machine restoration kits, on top of $200,000 for arcade machine acquisition and $150,000 for pinball machine acquisition Keep repair reserve planning separate from purchase price because older games need parts, testing, and technician time

What's the best way to control arcade rent risk?

Match rent to realistic visit volume before signing This model assumes $12,000 per month in venue rent, plus $2,500 utilities, $1,000 security services, and $700 cleaning If rent rises, the venue needs more daily passes, private events, food and beverage sales, or higher pricing to protect cash

Do I need special licenses to open?

You will usually need local business licensing, sales tax registration, insurance, and possibly amusement permits, depending on the city and state If you sell food and beverage, health or food service approvals may also apply The model includes property insurance at $800 per month but does not assume one national permit standard

Retro Arcade Startup Costs: $665K CAPEX, $108M Plan

It costs about $108 million to open this Retro Arcade under the researched planning assumptions, before any optional expansion or owner salary add-ons The largest piece is $665,000 of CAPEX, led by $200,000 for arcade machines, $150,000 for pinball machines, $100,000 for venue build-out, and $75,000 for bar and kitchen equipment The plan also needs $411,000 of minimum cash by Month 5 to cover launch timing and early operating runway These are planning estimates, not vendor quotes, and the model shows breakeven in Month 1 with $915,000 of Year 1 revenue

Estimate Startup Costs with Calculator

Startup CAPEX Calculator

Estimates capitalized startup assets only for opening a retro arcade, including machine purchases, build-out, equipment, and contingency.

CAPEX only Estimates capitalized startup asset spend only. It excludes inventory, payroll runway, rent deposits, debt service, working capital, and recurring operating costs.

Does the startup cost tab tie out?

The screenshot shows Retro Arcade’s startup cost/CAPEX tab: categories, timing, amounts, depreciation, amortization. Open the Retro Arcade Financial Model Template and adjust assumptions.

Key model checks

$665k CAPEX, Months 1-6
$411k cash, Month 5
Year 1 $915k revenue, $265k EBITDA

Retro Arcade Financial Model

5-Year Financial Projections
100% Editable
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Accounting Or Financial Knowledge

What hidden costs of opening a retro arcade should founders budget for?

Founders should budget hidden opening costs for a Retro Arcade beyond CAPEX: rent deposits, pre-opening rent, insurance, permits, repairs, spare parts, cash and card float, launch payroll, training, cleaning setup, internet setup, and runway. For context, monthly operating costs can already include $12,000 rent, $2,500 utilities, $800 property insurance, $1,000 security, $700 cleaning, $400 software, and $300 internet. See How Much Does The Owner Of Retro Arcade Make? for the operating side of the math.

Budget these first

Year 1 wages total $377,500
That is about $31,458 per month
Minimum cash hits $411,000 in Month 5
Timing matters before revenue ramps

Watch the cash drag

Plan for deposits and pre-opening rent
Carry insurance and permit costs upfront
Set aside repairs and spare parts
Fund training, floats, and runway

What are the biggest costs to open a retro arcade?

The biggest upfront cost to open Retro Arcade is usually the game floor: $200,000 for arcade machines and $150,000 for pinball machines, then $100,000 for venue build-out. Add $75,000 for bar and kitchen gear and $50,000 for restoration kits, and the listed capex totals $575,000 before rent, permits, or working cash. A pinball-heavy mix can cost more because condition, rarity, freight, testing, and restoration scope all push repair and buy-in needs higher.

Machine costs

$200,000 arcade machines
$150,000 pinball machines
Rare units cost more to source
Freight and testing add cost

Build-out drivers

$100,000 venue build-out
$75,000 bar and kitchen equipment
$50,000 restoration kits
Size, HVAC, and sound control matter

How should you fund a retro arcade startup budget?

Retro Arcade should be funded as a staged build, not all at once: plan for $665,000 of CAPEX across Months 1 to 6 and keep a $411,000 minimum cash cushion in Month 5. The model’s Month 1 breakeven, 26-month payback, 6% IRR, 496 ROE, and $265,000 Year 1 EBITDA say the funding plan needs to match lease timing, lender covenants, and the revenue ramp.

Use of funds

Machines and restoration first
Buildout and systems next
Bar and kitchen equipment
Furniture, signage, and security

Cash and timing

$17,700 monthly fixed costs
$377,500 Year 1 wages
$411,000 cash need in Month 5
Open when revenue can ramp

Calculate Fuding Needs

Startup cost summary

This table shows the main launch build costs and the non-CAPEX cash reserve needed to open.

Highlighted CAPEX$575,000Base planning example

Excluded cash needs$411,000Outside CAPEX total

Funding need$986,000CAPEX + excluded cash needs

Cost Category	Base Estimate	Main Cost Driver	CAPEX Calculator
Arcade Machine Acquisition	$200,000	Number of cabinets and condition	Yes
Pinball Machine Acquisition	$150,000	Number of machines and restoration level	Yes
Venue Build-out & Renovation	$100,000	Leasehold work and finish level	Yes
Bar & Kitchen Equipment	$75,000	Equipment spec and compliance scope	Yes
Machine Restoration Kits	$50,000	Repair scope and parts mix	Yes
Minimum Cash Reserve	$411,000	Payroll, rent, utilities, and Month 5 runway	No

Retro Arcade Core Five Startup Costs

Retro Arcade Machine And Pinball Startup Expense

Machine Buy-In

The core machine buy-in is $400,000 before freight and install labor: $200,000 for arcade cabinets, $150,000 for pinball machines, and $50,000 for restoration kits. If you add rare or nonworking units, the repair allowance grows fast, so keep machine CAPEX separate from your maintenance reserve.

Price Drivers

Condition, rarity, working status, pinball mix, game count, and parts availability all change the price. Build the model from cabinet count, pinball count, average unit price, restoration hours, spare boards, monitors, buttons, locks, and coin doors. Then layer freight, install labor, and an acceptance testing plan.

Count cabinets and pinball tables
Quote restoration hours and parts
Separate freight from install labor

Reduce Rework

To keep quality high, buy the best working units you can and avoid bargain cabinets that need heavy restoration hours. Standardize spare boards, monitors, and locks so repairs move faster, and keep the maintenance reserve off the purchase budget. That makes the cash need clearer and helps you spot hidden downtime costs.

Acceptance Test

Transport and install after the acceptance testing plan is set. Check power-up, controls, screens, flippers, coin doors, and gameplay on every machine before sign-off. If too many units fail on arrival, your install labor and repair allowance rise, so this test protects opening day capacity.

Arcade Buildout And Leasehold Improvement Startup Expense

Build-Out Scope

The build-out budget is $100,000 and it covers the space itself: layout, electrical, lighting, flooring, wall finishes, HVAC tweaks, restrooms, accessibility, sound control, queue flow, service counter, and guest sightlines. Keep this separate from $12,000 monthly rent and any deposit, because lease timing changes cash needs fast.

Estimate Inputs

Here’s the quick math: use contractor quotes, landlord work scope, and permit needs. Check electrical panel capacity, restroom count, food and beverage layout, and local inspection scope before you lock the number. If the lease includes a tenant allowance, it can offset part of the $100,000 capex, but don’t mix that with rent.

Save Without Risk

The safest savings come from reusing good flooring, fixtures, and wall finishes, not from skimping on code work. Value-engineer with one contractor, but keep accessibility, fire, and restroom rules intact. A tight scope and permit list help avoid change orders, which can push the original $100,000 well past budget.

Lease vs. Capex

Separate the one-time build-out from recurring occupancy costs. The $100,000 is for construction and improvement work; $12,000 a month is operating rent, and deposits are a different cash need. That split keeps your startup budget clean and makes it easier to see how much cash is really tied up before opening.

POS, Payment, Monitoring, And Security Startup Expense

POS Tech Setup

Build the point-of-sale (POS) stack for admission, games, and events, not for monthly software. This startup cost is $25,000 for terminals, card readers or token systems, coin mechanisms, Wi-Fi gear, game tracking, access control, back-office setup, and payment processing configuration. Keep the scope tied to pass types, group sales, and reporting.

What Drives The Cost

The estimate should be built from units × unit price, plus setup labor and configuration. Count POS terminals, card readers, token systems, and coin devices, then add network gear, back-office screens, and testing. Use the separate recurring items: $400 per month for software, $300 per month for internet and telecom, and 25% of revenue for payment fees.

Keep It Lean

Save money by matching hardware to how guests pay and how managers report. If most sales are passes and events, don’t overbuy cash tools. If cash handling is light, keep coin and drawer gear simple. Get one clean setup that covers tickets, group sales, and audits. Don’t cut security or network basics; bad uptime costs more than modest overspend.

Security And Reporting

Add the $10,000 security camera system as part of opening control, not a later upgrade. Include cameras, access control, and coverage for cash zones, entrances, and game areas so staff can verify disputes, theft, and guest incidents. Tie the system to back-office reporting from day one, because admission, events, and merchandise all need traceable records.

Licenses, Insurance, And Compliance Startup Expense

Permit stack

This cost covers local business licensing, amusement permits where required, sales tax registration, food-service approval if food and beverage sales apply, music licensing if needed, plus general liability, property coverage, and workers’ comp. Use city and state fees, occupancy limits, fire review, and the $800/month property insurance assumption; Year 1 food and beverage sales are $200,000.

Fee control

Price each permit and policy locally, then only buy what the venue needs. Ask for one quote for general liability, property, and workers’ comp, and keep alcohol or food approvals tied to the final menu. The mistake is assuming one filing covers every city; zoning and inspection scope usually drive the real bill.

Check zoning before lease signing
Match coverage to headcount
Separate opening and renewal fees

Timing gaps

What this estimate hides is timing: some fees land before opening, and insurance can start before revenue. If food and beverage sales hit $200,000 in Year 1, add health approvals; if you add alcohol or more staff, compliance and workers’ comp costs can move fast.

Local rules

Refine the budget with local zoning, occupancy limit, fire inspection, alcohol status, and employee count. In practice, the smallest venues still need the same filings, but bigger teams and food service usually push workers’ comp, health approvals, and insurance up first.

Pre-Opening Payroll, Launch Marketing, And Working Capital Startup Expense

Launch Cash

Classify hiring, training, uniforms, opening promos, deposits, cash drawer, card float, and runway as pre-opening expenses or working capital, not machine CAPEX. The staffing plan shows $377,500 in Year 1 wages, or about $31,458 a month, so launch cash has to cover payroll before traffic fully ramps.

Budget Inputs

Size this spend from headcount, start date, months of coverage, deposit terms, and launch ad spend tied to the Year 1 plan for 24,000 pass visits plus private events, food and beverage, and merchandise. The monthly fixed-cost base is $17,700 before wages and variable costs, so the model needs a clear cash bridge.

Count people by role.
Price uniforms and supplies.
Set float and reserve levels.

Cash Discipline

Keep this budget lean by staging hiring, buying only opening supplies, and matching promotion to booking windows. Don’t starve the repair reserve or card settlement float; both protect daily operations. The key check is simple: if the launch plan can’t hold through Month 5, the venue is undercapitalized, not under-marketed.

Runway Floor

The source model calls for a minimum cash need of $411,000 in Month 5. That number has to sit above payroll, rent deposits, launch materials, and operating float, because wages alone average $31,458 a month. Cash buys time for the first wave of guests; time is what turns opening buzz into steady traffic.

Compare 3 Startup Cost Scenarios

Startup cost scenarios

A Retro Arcade can launch lean or full scale, and cost shifts fast with machine count, buildout, and food and beverage scope. The base case lands at about $1.08 million including CAPEX and starting cash.

Lean, base, and full launch cost comparison
Scenario	Lean LaunchLower cash need	Base LaunchModeled case	Full LaunchHigher spend
Launch model	Launch with a smaller game mix, lighter pinball count, and a stripped-down opening plan.	Use the modeled mid-case setup with the core game plan and standard opening cash.	Launch with a larger game floor, heavier pinball share, and stronger food and beverage buildout.
Typical setup	Use a smaller venue, limited buildout, basic systems, delayed bar and kitchen scope, and a lean opening crew.	Carry the modeled $665,000 CAPEX, $411,000 minimum cash, and full opening team for a normal launch.	Plan a bigger venue, more systems, a fuller bar and kitchen, and a larger opening team with more working cash.
Cost drivers	fewer machines smaller buildout basic systems delayed bar and kitchen lean staffing	arcade and pinball buys venue buildout bar and kitchen equipment systems opening payroll and cash	more machines higher pinball share larger buildout fuller food and beverage setup more staffing and cash
Planning rangeCAPEX only	$850,000 - $975,000Lean budget	$1,050,000 - $1,100,000Base budget	$1,250,000 - $1,500,000Scale up
Best fit	Founders who want a smaller, faster start and can add machines later.	Operators who want the modeled mid-case launch and balanced cash use.	Teams with stronger funding that want a larger floor and more launch capacity.

Planning note: Scenario ranges are researched planning assumptions, not exact vendor quotes or binding bids.

Retro Arcade Business Plan

30+ Business Plan Pages
Investor/Bank Ready
Pre-Written Business Plan
Customizable in Minutes
Immediate Access