SaaS Revenue Projector
Enter your price, growth rate, and churn — get a 12-month MRR projection across three scenarios. Built for micro-SaaS founders who want honest numbers before they build.
Your Numbers
Projection Scenario
Conservative = 0.5x growth, 1.5x churn | Aggressive = 1.5x growth, 0.7x churn
Month 12 MRR
$2.7K
Monthly recurring revenue
Total Revenue Year 1
$18.9K
Cumulative 12-month revenue
Month 12 Customers
92
Paying subscribers
LTV Estimate
$580
Avg customer lifetime value
12-Month MRR Projection
All three scenarios plotted simultaneously. Inputs scaled by growth/churn multipliers per scenario.
Customer Growth
Net customers after churn applied each month across all three scenarios.
How the Projection Works
Monthly calculation
Each month: new customers = growth rate, churned = customers × churn%. Net = previous + new − churned. MRR = net × price.
Scenario multipliers
Conservative applies 0.5× growth and 1.5× churn. Moderate is 1× (your exact inputs). Aggressive applies 1.5× growth and 0.7× churn.
LTV estimate
LTV = monthly price ÷ effective churn rate. Represents the average revenue per customer over their lifetime, adjusted for the selected scenario's churn multiplier.
Found a niche that hits your MRR targets?
Browse 1,500+ scored micro-SaaS niches — each with feasibility scores, real evidence from 11 platforms, value ladders, and go-to-market playbooks.
Explore the Niche Database