SaaS Pricing Calculator
Model your SaaS pricing, revenue projections, and unit economics. Calculate MRR, ARR, LTV, CAC payback, and 12-month growth.
Pricing & Costs
Annual price: $470.40/yr
Infrastructure, support, etc.
Customers & Growth
MRR
$4,900
ARR
$58,800
Customer LTV
$980
LTV:CAC Ratio
4.90:1
โ Healthy
CAC Payback
4.88 mo
Gross Margin
83.67%
$41.00/user
Monthly Churn
5 users
Net new: +15/mo
Year 1 Revenue
$100,107
238 customers
12-Month Growth Projection
| Month | Customers | MRR | Churned | Cumulative Rev |
|---|---|---|---|---|
| Start | 100 | $4,900 | โ | $0 |
| Month 1 | 115 | $5,635 | -6 | $4,900 |
| Month 2 | 129 | $6,321 | -6 | $10,535 |
| Month 3 | 143 | $7,007 | -7 | $16,856 |
| Month 4 | 156 | $7,644 | -8 | $23,863 |
| Month 5 | 168 | $8,232 | -8 | $31,507 |
| Month 6 | 180 | $8,820 | -9 | $39,739 |
| Month 7 | 191 | $9,359 | -10 | $48,559 |
| Month 8 | 201 | $9,849 | -10 | $57,918 |
| Month 9 | 211 | $10,339 | -11 | $67,767 |
| Month 10 | 220 | $10,780 | -11 | $78,106 |
| Month 11 | 229 | $11,221 | -11 | $88,886 |
| Month 12 | 238 | $11,662 | -12 | $100,107 |