Prodwave
PodStream — Podcast Platform
Sign in
Read only

Dashboard

Demo

About

All-in-one podcast hosting platform with analytics, listener engagement tools and ad marketplace. Revenue from hosting subscriptions, dynamic ad insertion (revenue share), and premium listener subscriptions. Audio CDN/storage costs scale with content volume.

36-month forecast: ~11.4K users, $31.5K net income, LTV/CAC 5.2x. Thin margins in a competitive creator economy market.

Unit Economics

CAC
39 $
Weighted average Customer Acquisition Cost = total channel spend / total customers acquired
CPA
39 $
Cost per Client Acquisition
ARPU
37 $/mo.
Average Revenue Per User
ARPPU
37 $/mo.
Revenue per paying user (= ARPU, no free tier)
LTV
95 $
Customer Lifetime Value
LTV : CAC
2.5 x
Acceptable (1–3)
CAC Payback
1.2 mo.
Months to recover customer acquisition cost
Payback Period
Discounted project payback period

Yearly P&L

Year 1
-397K
280 clients
Year 2
-318K
662 clients
Year 3
-192K
958 clients

P&L Flows

Revenue: 646,669 $Product Sales4 subch., 0Income646,669 100%Payroll998,173 154%Channels439,500 68%OpEx115,395 18%
Profit: -906,399 $

Sales Table

Year 1
Year 2
Year 3
Metric
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
Total
New Sales
–
–
–
–
–
16
89
194
240
293
325
326
334
350
372
403
440
430
425
420
420
420
420
420
420
420
420
420
420
420
420
420
420
420
420
420
11,377
Base at Start
–
–
–
–
–
–
16
105
298
538
831
1K
1K
2K
2K
3K
3K
3K
4K
4K
5K
5K
5K
6K
6K
7K
7K
8K
8K
8K
9K
9K
10K
10K
11K
11K
10,959
Total Clients
–
–
–
–
–
16
105
298
538
831
1K
1K
2K
2K
3K
3K
3K
4K
4K
5K
5K
5K
6K
6K
7K
7K
8K
8K
8K
9K
9K
10K
10K
11K
11K
11K
11,379
Active at Start
–
–
–
–
–
–
7
40
98
146
199
246
280
313
348
385
427
475
506
534
560
586
611
637
662
687
712
736
761
786
810
835
860
884
909
934
934
Churn
–
–
–
–
–
–
4
23
53
71
89
103
107
113
119
127
137
150
150
151
150
151
151
151
152
152
152
152
152
152
152
152
152
152
152
152
3,824
Active at End
–
–
–
–
–
7
40
98
146
199
246
280
313
348
385
427
475
506
534
560
586
611
637
662
687
712
736
761
786
810
835
860
884
909
934
958
958

Expenses Table

Year 1
Year 2
Year 3
Expense Item
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
Total
Operational Expenses
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
115,395 $
Acquisition Channels
–
–
–
–
–
12K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
14K
439,500 $
Team Payroll
14K
19K
19K
25K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
29K
998,173 $
Fraud Losses
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
0 $
Total Expenses
16K
22K
22K
27K
31K
43K
46K
46K
46K
46K
46K
46K
46K
46K
46K
46K
46K
46K
46K
46K
46K
46K
47K
47K
47K
47K
47K
47K
47K
47K
47K
47K
47K
47K
47K
47K
1,553,068 $

Income Table

Year 1
Year 2
Year 3
Income Item
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
Total
Tariffs(226,862 $)
Product Sales
–
–
–
–
–
87
536
1K
2K
3K
3K
4K
4K
5K
5K
6K
6K
7K
7K
7K
8K
8K
9K
9K
9K
10K
10K
10K
11K
11K
11K
12K
12K
12K
13K
13K
226,862 $
Additional Income(3 · 419,806 $)
Hosting Subscriptions
–
–
–
–
–
104
640
2K
2K
3K
4K
4K
5K
6K
6K
7K
8K
8K
9K
9K
9K
10K
10K
11K
11K
11K
12K
12K
13K
13K
13K
14K
14K
15K
15K
15K
270,880 $
Dynamic Ad Insertion (rev share)
–
–
–
–
–
–
–
–
731
993
1K
1K
2K
2K
2K
2K
2K
3K
3K
3K
3K
3K
3K
3K
3K
4K
4K
4K
4K
4K
4K
4K
4K
5K
5K
5K
83,926 $
Premium Listener Subscriptions
–
–
–
–
–
–
–
–
–
–
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
65,000 $
Total Income
–
–
–
–
–
192
1K
3K
5K
7K
11K
12K
13K
14K
16K
17K
19K
20K
21K
22K
23K
24K
24K
25K
26K
27K
28K
29K
30K
30K
31K
32K
33K
34K
35K
35K
646,669 $

Income & Expense Trends

  • Balance
  • Cumulative Profit
  • Expenses
  • Income
M1M5M9M13M17M21M25M29M33-1.0 M-630K-230K170K458K

Acquisition Channels

  • Content / SEO
  • Creator Referrals
  • Google Ads
  • Podcast Ad Network
M1M5M9M13M17M21M25M29M330150300450600

Sales Trends

  • Active Clients
  • Churn
  • New Sales
  • Total Clients
M1M5M9M13M17M21M25M29M3304K7K11K13K

Yearly Forecast

MetricYear 1Year 2Year 3
Sales1,4834,8545,040
Active Clients280662958
Income per Client43 $38 $37 $
Total Income39,223 $237,867 $369,578 $
Total Expenses436,069 $555,628 $561,371 $
Partner Share
Net Income-396,846 $-317,761 $-191,793 $

Average Monthly Turnover

MetricYear 1Year 2Year 3
Sales124405420
Active Clients85504823

Income Structure (Year 1)

Hosting Subscriptions16,255 $
Dynamic Ad Insertion (rev share)4,356 $
Premium Listener Subscriptions5,000 $
Product Sales13,613 $
Total39,223 $

Expense Structure (Year 1)

Operational Expenses31,524 $
Acquisition Channels97,500 $
Team Payroll307,045 $
Fraud Losses
Total436,069 $

Results Summary

Total Sales
11K
958 active
Total Income
647K
Total Cost
1.6 M
Net Income
-906K