{
  "calculator": "mrr-arr-growth-calculator",
  "title": "MRR / ARR Growth Calculator",
  "site": "AI Biz Hub",
  "input": {},
  "defaults_used": {
    "current_mrr": 25000,
    "arpu": 99,
    "new_subscribers_per_month": 50,
    "churn_rate_percent": 3,
    "expansion_mrr_per_month": 500,
    "projection_months": 12,
    "target_arr": 500000
  },
  "result": {
    "currentMrr": 25000,
    "currentArr": 300000,
    "projectedMrr3m": 38681.23,
    "projectedMrr6m": 51167.72,
    "projectedMrr12m": 72964.7,
    "projectedArr12m": 875576.4,
    "netRevenueRetention": 99,
    "netRevenueRetentionAnnualized": 88.64,
    "compoundMonthlyGrowthPercent": 9.34,
    "monthsToTargetArr": 4,
    "projectionPoints": [
      {
        "month": 1,
        "mrr": 29700,
        "arr": 356400
      },
      {
        "month": 2,
        "mrr": 34259,
        "arr": 411108
      },
      {
        "month": 3,
        "mrr": 38681.23,
        "arr": 464174.76
      },
      {
        "month": 4,
        "mrr": 42970.79,
        "arr": 515649.48
      },
      {
        "month": 5,
        "mrr": 47131.67,
        "arr": 565580.04
      },
      {
        "month": 6,
        "mrr": 51167.72,
        "arr": 614012.64
      },
      {
        "month": 7,
        "mrr": 55082.69,
        "arr": 660992.28
      },
      {
        "month": 8,
        "mrr": 58880.21,
        "arr": 706562.52
      },
      {
        "month": 9,
        "mrr": 62563.8,
        "arr": 750765.6
      },
      {
        "month": 10,
        "mrr": 66136.89,
        "arr": 793642.68
      },
      {
        "month": 11,
        "mrr": 69602.78,
        "arr": 835233.36
      },
      {
        "month": 12,
        "mrr": 72964.7,
        "arr": 875576.4
      }
    ],
    "growthRate3m": 54.7,
    "growthRate12m": 191.9
  },
  "provenance": {
    "run": "https://aibizhub.io/api/run/mrr-arr-growth-calculator",
    "page": "https://aibizhub.io/mrr-arr-growth-calculator/",
    "methodology": "https://aibizhub.io/mrr-arr-growth-calculator/",
    "contract": "https://aibizhub.io/contracts/mrr-arr-growth-calculator.json",
    "engine": "https://aibizhub.io/engines/mrr-arr-growth-calculator.js",
    "engine_sha256": "470c24f04a0b6852b031bba9b1264cfe983956c57a153cfb29661df830016411",
    "build": "42c727dd573e245d1be09199a062c665d7f6f47e",
    "prices_verified": "2026-10-24",
    "prices_source": "https://aidevhub.io/api/models.json"
  },
  "disclaimer": "Business planning estimates — not legal, tax, or accounting advice.",
  "license": "https://creativecommons.org/licenses/by/4.0/",
  "cite": "AI Biz Hub, MRR / ARR Growth Calculator (engine 470c24f04a0b), https://aibizhub.io/api/run/mrr-arr-growth-calculator"
}