MRR Projection Tracker

Adjust inputs to model your path to $10K MRR. Based on the TrainerHub playbook projections.

Target

$10,000 MRR

by month 14–16

Pro price ($/mo)

$39

$19$79

Elite price ($/mo)

$79

$49$149

Booking fee %

2%10%

Free→Pro conversion

15%

5%35%

Avg session rate ($)

$75

$40$150

Monthly trainer churn

1%20%

Corp accounts (mo 6+)

Corp account value ($/mo)

$750

$500$2,500

Month 12 MRR

—

Month hit $10K

—

at current inputs

Trainers needed

—

to hit $10K

Annual revenue (yr 1)
—
sum of all 12 months

Subscription MRR

Booking fees

Corporate

$10K target

Month	Free	Pro	Elite	Bookings	Sub MRR	Fee MRR	Corp MRR	Total MRR