Model recurring revenue from monthly retainers, subscriptions, and memberships
Monthly retainers · Subscriptions · Auto-renewals
Recurring Revenue Model
Currency:
Monthly Retainer Price
$
Per client, per month
Number of Retainer Clients
clients
Monthly Churn Rate
%
% of clients who cancel each month
Hours per Client / Month
hrs
Average monthly time spent per client
Self‑Employment Tax
Rate (%)
Social Security + Medicare for self-employed
Income Tax
Rate (%)
Federal + state income tax
Monthly Revenue
$0.00
Price × clients
Annual Revenue (Churn-Adjusted)
$0.00
Compounding monthly churn
Effective Hourly Rate
$0.00
Retainer ÷ hours
Annual After-Tax Profit
$0.00
Before tax
Churn note: Annual revenue uses compounding monthly churn — each month's retained clients are multiplied by (1 − churn%). This gives a realistic churn-adjusted annual figure. Taxes are applied sequentially (SE tax first, then income tax).
Revenue Breakdown
Monthly gross revenue
—
Avg monthly clients (year 1)
—
Churn-adjusted annual revenue
—
ProfitCompassPro — Track all your side hustle profits in one dashboard.
Try free →