Monthly Income and Profit

3 Years By Month

Year 1

Year 2

Year 3

Tiered User Description

The app features a tiered user Levels system designed to gradually transition users from entry-level access to higher-value tiers. Lower Levels offer limited usage and smaller crypto rewards, helping users get comfortable with the platform risk-free. As users engage more and upgrade to higher Levels, they gain access to larger transaction limits, increased frequency, and premium features—driving higher fees and activation charges.

This progression not only enhances user retention and satisfaction but also significantly increases the app’s revenue and profit margins. Higher-Level users contribute disproportionately to overall earnings, creating a scalable model where growth in premium users leads to exponential financial returns. This tiered structure ensures sustainable, predictable monetization as the user base expands.

Level 1 (Free Tier)

  • Users may transact once every 3 days (≈10 uses/month).

  • Each transaction yields $50 to the app.

  • Revenue per user per month: 10 × $50 = $500.

  • Revenue for 1,000 users: 1,000 × $500 = $500,000/month.

  • Daily average revenue: $500,000 ÷ 30 ≈ $16,667/day.

(Note: This assumes the app can handle flash-loan throughput and maintain liquidity to back the issuance pool per user.)

Level 2

  • Users may transact once every 2 days (≈15 uses/month).

  • Each transaction yields $50 in fees + ETH activation (~$30 assuming 0.01 ETH @ $3,000).

  • Revenue per user per month: 15 × ($50 + $30) = $1,200.

  • Revenue for 1,000 users: $1.2 million/month.

  • Daily average revenue: ≈ $40,000/day.

Level 3

  • Users may transact daily (≈30 uses/month).

  • Each transaction yields $75 in fees + ETH activation (~$75 assuming 0.025 ETH @ $3,000).

  • Revenue per user per month: 30 × ($75 + $75) = $4,500.

  • Revenue for 1,000 users: $4.5 million/month.

  • Daily average revenue: ≈ $150,000/day.

Level 4

  • Limit: $750 crypto per day (1 use/day).

  • App fee: 10% ($75) + 0.05 ETH ≈ $150.

  • Revenue per transaction: $225.

  • Revenue per user per month: 30 × $225 = $6,750.

  • Revenue per 1,000 users: $6.75 million/month.

  • Daily average: ≈ $225,000/day.

Level 5

  • Limit: $1,500 crypto per day (1 use/day).

  • App fee: 10% ($150) + 0.075 ETH ≈ $225.

  • Revenue per transaction: $375.

  • Revenue per user per month: 30 × $375 = $11,250.

  • Revenue per 1,000 users: $11.25 million/month.

  • Daily average: ≈ $375,000/day.

Level 6

  • Limit: $2,000 crypto per transaction, 2 uses/day.

  • App fee: 10% ($200) + 0.1 ETH ≈ $300.

  • Revenue per transaction: $500.

  • Revenue per user per day: 2 × $500 = $1,000.

  • Revenue per user per month: 30 × $1,000 = $30,000.

  • Revenue per 1,000 users: $30 million/month.

  • Daily average: ≈ $1 million/day.

Level 7

  • Limit: $3,000 crypto per transaction, 2 uses/day.

  • App fee: 10% ($300) + 0.2 ETH ≈ $600.

  • Revenue per transaction: $900.

  • Revenue per user per day: 2 × $900 = $1,800.

  • Revenue per user per month: 30 × $1,800 = $54,000.

  • Revenue per 1,000 users: $54 million/month.

  • Daily average: ≈ $1.8 million/day.

Level 8

  • Limit: $5,000 crypto per transaction, 2 uses/day.

  • App fee: 10% ($500) + 0.3 ETH ≈ $900.

  • Revenue per transaction: $1,400.

  • Revenue per user per day: 2 × $1,400 = $2,800.

  • Revenue per user per month: 30 × $2,800 = $84,000.

  • Revenue per 1,000 users: $84 million/month.

  • Daily average: ≈ $2.8 million/day.

Level 9

  • Limit: $10,000 crypto per transaction, 3 uses/day.

  • App fee: 10% ($1,000) + 0.5 ETH ≈ $1,500.

  • Revenue per transaction: $2,500.

  • Revenue per user per day: 3 × $2,500 = $7,500.

  • Revenue per user per month: 30 × $7,500 = $225,000.

  • Revenue per 1,000 users: $225 million/month.

  • Daily average: ≈ $7.5 million/day.

Observations

  • Revenue per user scales non-linearly — roughly ×450 from Level 1 to Level 9.

  • The ETH activation component ensures the app remains liquidity-positive even at high volumes.

  • These tiers naturally segment users by risk tolerance and spending power, keeping the ecosystem stable.

Assumed User Distribution:

  • Level 1: 40% (400 users)

  • Level 2: 20% (200 users)

  • Level 3: 15% (150 users)

  • Level 4: 10% (100 users)

  • Level 5: 5% (50 users)

  • Level 6: 4% (40 users)

  • Level 7: 3% (30 users)

  • Level 8: 2% (20 users)

  • Level 9: 1% (10 users)

Deal Room Overview Demo Founders Statement Executive Summary Pitch Deck Deliverables Detail Product Overview Development Roadmap Financials Income and Revenue Monthly Income - 3 Years Investment Terms Term Sheet Valuation Justification Milestones Purchase Market Research Market Adoption Go-To-Market Strategy Business Model Team Timeframe Technical Feasibility Legal and Regulatory Security and Compliance Risks and Mitigation Contact