Funnel Parameters
Quick Scenario Presets:
100,000
Estimated audience exposure from public media news spikes.
0.5%
Percent of impressions converting into paid subscribers.
$15.00
Monthly paywall subscription price tier.
20%
Commission taken by OnlyFans / Patreon / Substack.
12%
Monthly subscriber churn and cancellation percentage.
12 Mo
Timeline for cohort retention and decay projection.
12-Month Economics Summary
Initial New Subscribers
500
Converted from impressions
Month 1 Gross Revenue
$7,500
Before platform commission
Month 1 Net Revenue
$6,000
Net creator earnings
Subscriber LTV
$125
Gross lifetime value
12M Retained Cohort
108
21.6% cohort active
12-Month Total Net
$25,776
Cumulative net earnings
Monthly Revenue Breakdown (Net Payout vs Platform Take)
Cohort Subscriber Decay & Financial Breakdown
| Month | Active Subscribers | Retention % | Gross Billing ($) | Platform Fee ($) | Net Payout ($) |
|---|