Superfan Revenue30-second model Β· free Β· no signup Β· updated

100 superfans beat 100K passive streams.

The funnel
30 β†’ 10 β†’ 3% listener β†’ email β†’ superfan
Per-stream
$0.004
Per-superfan
$10–25/mo
Equivalence
1 fan β‰ˆ 2K streams
Pro tracker
Monthly check-in

Model your direct-to-fan revenue: merch, memberships, exclusive content, VIP experiences. Tier-by-tier breakdown, side-by-side streaming comparison, instant scenarios. Free. Pro accounts save scenarios + get monthly check-ins to log actual revenue against forecast.

The model

Set your inputs

Monthly listeners
10,000
01K10K50K100K500K1M
3,000 followers (30%)300 email subs (10% of followers)
Superfan conversion (email β†’ superfan)
3%
1% low3% typical5% strong10% top-decile
300 email subs Γ— 3% = 9 superfans
Revenue tiers
$38/mo
$ / superfan / month
$68/mo
$ / superfan / month
Annual D2F revenue
$1,260
Streaming still leads β€” for now.

At 3% conversion across 300 email subs, D2F is $1,260/yr vs $7,200/yr from streaming. Push email→superfan to 5%+ to flip the equation.

Monthly$105
Superfans9
Streaming$7,200/yr
Multiplier0.2Γ—
Tier breakdown Β· monthly
Merch buyers$38/mo
Members / Patreon$68/mo
9 superfans Β· $105/mo Β· $1,260/yr
Pair this with
How we built this

The math, sources, and assumptions.

More streams = bigger funnel

Grow listeners with a Chartlex algorithmic streaming campaign.

The funnel multiplies what you do at the top. More monthly listeners β†’ more followers β†’ more email subs β†’ more superfans. Streams fuel the whole picture.

Get a free audit