Revenue Simulator
Plan Your Path to $10.0K MRR
Simulate your SaaS revenue growth based on pricing, customer acquisition, and retention.
Pricing
$
$
All MonthlyAll Annual
Target MRR Goal
$
Growth Parameters
How many new customers you acquire each month
0% (100% Churn)100% (No Churn)
Time to Goal
4 months
Customers Needed
231
ARR at Goal
$129.0K
Customer LTV
$128
MRR Growth Timeline
25% at M150% at M275% at M2Goal at M4
MRR Contribution at Goal (M4)
New Customers
$4.7K
43.3%
Retained Customers
$6.1K
56.7%
Good balance between new acquisition and retention. Focus on improving retention for stability.
Growth Scenarios
| Scenario | New/Month | Time to Goal | Customers |
|---|---|---|---|
| Conservative | 50 | 10+ years | 137 |
| Current | 100 | 4 months | 231 |
| Aggressive | 200 | 2 months | 327 |
Key Metrics
ARPU
$46.55/mo
Monthly Churn
36.5%
Annual Churn
99.6%
Monthly MRR Growth Breakdown
New Customer MRR
+$4.7K
per month
Churned MRR
-$4.6K
at goal month
Net New MRR
+$93
growth/month
Retention Value
$6.1K
retained MRR
Want to optimize your pricing?
Use A/B testing to find the optimal price point for your SaaS