Revenue model
What could your channel make as an app?
The same reach-based math from the teardowns: views per post → trials → subscribers → MRR. Drag the numbers to your channel and watch it move.
Monthly price
$9.99
Yearly price
$29.99
Fixed assumptions: a 10% overlap / realization factor (the same followers see many posts and not all install and pay), and 5% monthly churn — the plateau is where new subscribers balance churn, not a hardcoded number.
MRR added / day
$30
recurring, before fees
New paid subs / month
90
Projected first-year recurring revenue
$12,956 – $32,389
envelope, not a guarantee
Where it stagnates
$17,982
eventually settles here, where monthly new subs balance churn
MRR over time (first 24 months)
months
How this is calculated
downloads/post = 10,000 × 0.2% = 20
new subs/post = 20 × 50% = 10.0
new subs/day = 10.0 × 3 posts × 10% = 3.0
new subs/month = 3.0 × 30 = 90
MRR/day = 3.0 × $9.99 = $30
first-year = 90 × 12 × $29.99 = $32,389
plateau = $899 new MRR/mo ÷ 5% churn = $17,982
Every figure is before platform fees and is a model to test, not a promise.
This is the model I'd test for your channel, not a promise.