Quick calculationLosses 1M per year, season ticket $197, need 5076 additional members (ie more than current membership) to negate that loss
Alright, so ultimately you get yourself a fan base of 6k, with an additional 10k in walk ups each week and you're making money.
Personally I think that's not unrealistic with good results on the pitch, a few more exhibition matches around the country, and some more proactive marketing.