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

100 superfans beat 100K passive streams.

The funnel
30 → 10 → 3% listener → email → superfan
Per-stream
$0.004
Per-superfan
$10–25/mo
Equivalence
1 fan ≈ 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 → superfan)
3%
1% low3% typical5% strong10% top-decile
300 email subs × 3% = 9 superfans
Revenue tiers
$38/mo
$ / superfan / month
$68/mo
$ / superfan / month
Annual D2F revenue
$1,260
Streaming still leads — 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
Multiplier0.2×
Tier breakdown · monthly
Merch buyers$38/mo
Members / Patreon$68/mo
9 superfans · $105/mo · $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 → more followers → more email subs → more superfans. Streams fuel the whole picture.

Get a free audit