Juggernaut MP
Juggernaut
Revenue Simulator
Powered by SHUNPO

What a Custom App Could Earn.

Drag any input to model the funnel from raw followers to recurring revenue. Every number recalculates live.

01  Audience & Funnel
Scenario presets
02  Monetization
App Store commission
03  Retention
Creator + Agency · Annual Revenue
{{ caYearFmt }}
Realistic · after {{ churnPct }}% churn
{{ caYearRealFmt }}
run-rate = monthly net × 12  ·  realistic assumes linear churn across the year
Installs
{{ installsFmt }}
from {{ uniqueFmt }} unique fans
Paying subscribers
{{ subsFmt }}
{{ pctAudFmt }} of total audience
Gross revenue / mo
{{ grossMoFmt }}
{{ pricingLabel }} · {{ priceFmt }}
Net after store cut / mo
{{ netMoFmt }}
after {{ commissionPct }}% store fee
Creator + Agency take · 100% of net
{{ caMoFmt }}/mo
Per year
{{ caYearFmt }}
04  White-label across the roster
Replicate the model across managed creators to see the multiplier on total agency revenue.
×{{ roster }}
{{ rosterWord }}
Creator + Agency · roster / yr
{{ caYearRosterFmt }}
Creator + Agency · roster / mo
{{ caMoRosterFmt }}
◆ Customer acquisition cost ≈ $0 (organic audience) — so revenue ≈ margin.