Your biggest constraint
β
β
Calculated Economics
CACβ
LTGP:CACβ
Avg. Retentionβ
Day-One Cash ROASβtarget 2x Β· AOV Γ· CAC
CAC Paybackβmonths of client gross profit to repay CAC
Lifetime Valueβprice Γ retention
Lifetime Gross Profitβ
Profit Per Clientβ
Gross Marginβ
Profit Marginβ
Cash & Profit Projection
booked calls/moNew Clients Wonβper month
Total Ad Spendβper month
Steady-State Clientsβactive base once wins and churn balance
Steady-State Revenueβper month
Steady-State Monthly Profitβrevenue minus COGS minus ad spend, at a stable base
Max Cash Dipβdeepest cash position while ramping
Two different questions. Steady-state profit answers whether the business works. Max cash dip answers whether you can afford to get there, because you pay for ads from month one and the client base takes time to compound. Both assume you start from zero clients and hold these inputs steady.
Each row moves one lever to its target, holding everything else fixed. The biggest LTGP:CAC lift is your constraint. Whichever you fix, then chase the next.
The play for
β
Every number above is derived from your inputs. No magic.
Recommended Price Point
Minimum monthly price to achieve a 10:1 LTGP:CAC ratio at your current slider values:
β/month
Your price: β