Money

Estimated take-home calculator

Prize money headlines are gross. This model estimates what actually lands in a player's account after tax at source, residence tax, team percentages and travel.

Inputs

TournamentResult reached

Player residenceNo personal income tax on prize money.Tournament location30% withheld at source on prize money for non-residents.

Coach share10%Agent fee5%Physio / fitness4%Travel (flights, hotels, per diem)$18,000Other costs (racquets, medical, admin)$9,000

Gross prize money

$1,124,380

Cincinnati Open

Estimated take-home

$546,434

49% of gross

Where the money goes

Withholding at source (United States, 30%)−$337,314

Residence tax top-up (Monaco, 0%)−$0

Coach (10%)−$112,438

Agent (5%)−$56,219

Physio / fitness (4%)−$44,975

Travel & other expenses−$27,000

Total deductions−$577,946

Kept$546,434

Same result, different passport

Residence is often the single biggest variable in a player's net earnings.

Monaco$546,434

UAE (Dubai)$546,434

Switzerland$546,434

United States$411,508

Spain$355,289

Italy$400,264

United Kingdom$377,777

France$377,777

Australia$377,777

Estimates only — not tax advice. Real outcomes depend on treaties, deductible expenses, corporate structures, endorsement apportionment and local rules. Withholding tax at source is credited against residence tax in this model.