Formula and calculation breakdown
Keep the formula explicit so finance, GTM, and investor reviewers can see the assumptions immediately.
CAC = sales & marketing spend / new customers
Fully loaded CAC = CAC + onboarding cost per customer
LTV:CAC = LTV / fully loaded CAC
CAC payback = fully loaded CAC / monthly gross profit per customer
ARPA = $1,800 per month
Gross margin = 82.0%
Monthly gross profit = $1,476
Monthly churn = 2.8%
Implied lifetime = 35.7 months
Lifetime is shown directly from the churn assumption.
Sales & marketing spend = $210,000
New customers = 14
Base CAC = $15,000
Onboarding per customer = $900
Fully loaded CAC = $15,900
CAC payback = 10.8 months