Startup Model Simulator

Model your runway, MRR growth, and unit economics. This simulation predicts your "Default Alive" status based on your current trajectory.

MRR (Month 12)

$36,779

LTV / CAC Ratio

22.0x

Projected Runway

22.8 Mo

12-MONTH PROJECTION TABLE

Month	Users	Revenue	Burn	Net Cashflow
Month 1	50	$4,950	-$8,450	$-3,500
Month 2	60	$5,940	-$8,540	$-2,600
Month 3	72	$7,128	-$8,648	$-1,520
Month 4	86	$8,554	-$8,778	$-224
Month 5	104	$10,264	-$8,933	+$1,331
Month 6	124	$12,317	-$9,120	+$3,197
Month 7	149	$14,781	-$9,344	+$5,437
Month 8	179	$17,737	-$9,612	+$8,124
Month 9	215	$21,284	-$9,935	+$11,349
Month 10	258	$25,541	-$10,322	+$15,219
Month 11	310	$30,649	-$10,786	+$19,863
Month 12	372	$36,779	-$11,344	+$25,435

On your current trajectory, you exceed profitability in Month 5. You have enough cash to reach self-sustainability.