Free tool ยท No signup

Agency MRR Projection. 12 Months of Compounding.

The DM Champ Agency MRR Projection Tool models 12 months of monthly recurring revenue for a white-label AI sales-agent agency. Adjust starting clients, monthly acquisition, churn and per-client fee - see MRR at month 12, ARR run-rate and cumulative revenue. Free, no signup. Powered by dmchamp.com.

12-month outlook

Agency MRR projection

Inputs
2 clients
0 clients20 clients
3 / mo
1 / mo10 / mo
5.0%
020
$400
$100$2,000
Results
MRR at month 12
$11,464
ARR run-rate
$137,564
At 28.66 active clients.
Cumulative 12-mo revenue
$85,391
Avg clients / month
17.79
Month-by-month MRR
M1$1,960
M2$3,062
M3$4,109
M4$5,103
M5$6,048
M6$6,946
M7$7,799
M8$8,609
M9$9,378
M10$10.1K
M11$10.8K
M12$11.5K
๐Ÿ“ˆ
Adding 3/mo at 5% churn lands you at $11,464 MRR by month 12 - $137,564 ARR. Churn under 5% is the single biggest lever; cut it and 12-month MRR moves materially.
FAQ

Frequently Asked.

Starting at 2 clients, adding 3/mo at 5% churn and $400/mo fee lands at roughly $12-15K MRR by month 12. That's $144K-180K ARR - a real business.
Skip the math. Talk to the AI.

Meet the Closer. Then Decide.

The same AI agent that closes $40K deals in DMs is one click away. No signup, no demo call - open the chat, push back, see if you can break it.

โœ“ No signupโœ“ No cardโœ“ Talk to it like a real prospect