Projected Run-rate ARR
$131.6k
Based on active cohort
New Customers / Mo
100
75 Solo / 25 Agency
Founder Capacity Used
68%
106 hrs/mo on ops
Blended Monthly Churn
3.9%
Weighted across tiers
12-Month Net Revenue Trajectory
Comparing Cohort Realization
Segment Unit Economics Matrix
Comparing customer profiles across price elasticity, onboarding burden, and retention:
Solo Founders (Original Thesis)
Autopilot / Self-Driving
- Monthly ACV: $29 / mo
- Monthly Churn: 8.0%
- Onboarding Overhead: 0.25 hrs / cust
- Support Overhead: 0.3 tickets / mo
- Core Customer Value: Zero-touch automation
- Competitive Risk: Low (Ignored by enterprise)
Agencies & Mid-Market
Granular Control Cockpit
- Monthly ACV: $349 / mo
- Monthly Churn: 2.5%
- Onboarding Overhead: 3.50 hrs / cust
- Support Overhead: 2.1 tickets / mo
- Core Customer Value: Multi-client diffing & reporting
- Competitive Risk: High (Incumbents entrenched)
Product Philosophy: "Manual Car vs Self-Driving Car"
Check the capabilities you are committed to building. Notice the cumulative engineering & customer success load:
💡 Strategic Positioning Verdict
Analyzing operational fit and market posture...