Complete Cohort & Unit Economics Simulator
Simulate the end-to-end customer cohort waterfall: User Acquisition (UA) ➔ Buyer Conversion (C₁) ➔ Repeat Orders (APC) ➔ ARPU ➔ ARPPU ➔ Contribution Profit.
Cohort Unit Economics models scalable profitability by tracking financial return across an acquired group of visitors. The core waterfall flows sequentially: Paying Customers (Buyers) equal UA × C₁ (Conversion Rate %), and Total Orders equal Buyers × APC (Purchase Frequency). ARPPU (Average Revenue Per Paying User) defines gross contribution per customer: ARPPU = APC × (AOV - COGS) - 1sCOGS (First Order Incentive).
Distributing customer gross margin across all cohort visitors yields ARPU (Average Revenue Per User): ARPU = C₁ × ARPPU. Total cohort contribution profit is mathematically governed by the spread between visitor value and traffic acquisition cost: Net Profit = UA × (ARPU - CPA per visitor). A business achieves scalable positive unit economics only when ARPU exceeds blended traffic acquisition costs.
1. Cohort Waterfall Drivers
Instant client-side model2. Cohort Economic Performance
Highly Scalable Cohort (ROMI > 50%)The Mathematical Waterfall of Cohort Economics
Understanding where margin leaks occur across your acquisition funnel:
1. ARPPU Contribution Formula
Gross margin generated per paying customer across all repeat orders:
Example: 1.5 orders × ($80 - $35) - $5 = $62.50 net gross profit per buyer.
2. ARPU vs CPA Spread Rule
The fundamental viability test of digital marketing:
If ARPU ($1.25) > CPA ($0.50), scaling ad spend creates compounding cash flow.
Cohort Unit Economics Benchmarks by Business Model
Standard performance benchmarks across online business models:
| Business Model | Typical C₁ Conversion | Repeat Frequency (APC) | Target ROMI | Key Economic Bottleneck |
|---|---|---|---|---|
| E-Commerce / DTC Retail | 1.8% – 3.2% | 1.3 – 2.1 | 40% – 90% | High supplier COGS & paid search auction inflation |
| B2B SaaS / Subscriptions | 2.5% – 5.0% | 12.0 – 28.0 (Months) | 150% – 300%+ | Monthly churn and multi-month payback delays |
| Online Education / Info | 0.8% – 2.0% | 1.1 – 1.4 | 100% – 250% | High initial CAC and low natural repeat purchases |
| Marketplaces / Two-Sided | 3.0% – 6.0% | 3.0 – 8.0+ | 80% – 180% | Take-rate compression and buyer retention |
Frequently Asked Questions
What is the difference between ARPU and ARPPU?
APC * (AOV - COGS) - 1sCOGS). ARPU divides that profit across every acquired visitor who entered the funnel (C1 * ARPPU). When ARPU is higher than your cost per visitor, the acquisition campaign is profitable.