EARNINGS SIMULATORCalculate Your
Calculate Your
Expected Earnings
Model your subscription snowball across 6 strategies — with or without PayLater financing.
CORE SETTINGS
5 pkgs
$1,000
20%/mo
10%/mo
24 mo
STRATEGY
RESULTS
Split 50% keep / 50% reinvest every month.Upfront: $5,000. Each $1,000 package earns 20%/mo for months 1–5, then 10%/mo for months 6–11, then expires.
Total Collected$11,350
Net Profit$6,350
ROI MonthMonth 9
Active Pkgs (End)4
Invested$5,000
Monthly earningsCash you keepTotal Collected
Subscription snowball simulator — all figures in USD.Projections are illustrative. Past performance does not guarantee future results.