Worked Example: 450 Customers at $120 ARPU, 80% Gross Margin, 2.5% Monthly Churn, $900 CAC
Analyze a B2B SaaS business with 450 customers paying $120/mo.
- MRR = 450 × $120 = $54,000/month (ARR = $648,000/year).
- Monthly gross profit per customer = $120 × 0.80 = $96.00.
- LTV = $96.00 ÷ 0.025 = $3,840 (40-month average customer lifespan).
- LTV:CAC = $3,840 ÷ $900 = 4.27×; CAC Payback = $900 ÷ $96 = 9.38 months.
Result: $54,000 MRR ($648,000 ARR), $3,840 LTV, 4.27× LTV:CAC, and 9.4-month payback.
Business & Marketing · SaaS & Subscription Unit Economics
SaaS Metrics Calculator (MRR, ARR, LTV, CAC & Break-Even): inputs, method, and how to read the result
Compute MRR, ARR, gross-margin LTV, LTV:CAC ratio, CAC payback months, and break-even customer count.
Choose inputs for the case you are checking
The defaults are illustrative. Replace them with values for your case and keep the units shown beside each field.
- Display Currency: Amounts are treated in the selected currency; no foreign-exchange conversion is applied.
- Active Paying Customers: Current number of active subscription accounts.
- Average Revenue Per User (ARPU): Average monthly subscription revenue per customer.
- Subscription Gross Margin: Revenue remaining after hosting, support, and third-party API COGS.
What the calculation includes
With the default values shown, Monthly & Annual Recurring Revenue is USD 54,000.00 MRR. The calculation follows Gross-Margin Adjusted SaaS Unit Economics Formulas; the formula and variable definitions above show how the inputs combine.
One-input check: With the other defaults held constant, changing Active Paying Customers from 450 customers to 495 customers changes Monthly & Annual Recurring Revenue from USD 54,000.00 MRR to USD 59,400.00 MRR. This is a comparison inside the calculator's stated model, not a prediction.
Where to use caution
- Weights LTV by gross margin rather than top-line revenue so hosting and AI inference COGS are properly accounted for.
- Assumes constant exponential decay churn rather than cohort-specific retention curves or net dollar expansion.
Scope: Global Check the assumptions and limitations against your situation before relying on the estimate.
More in Business & Marketing: Marketing ROAS, CPC, CPM, CPA & CTR Calculator, App Ad & Subscription Revenue Calculator, API Token Cost Calculator.