AI Business Model #2: Subscription-Based SaaS
Anix Lynch1. Business Model Overview
Description: Subscription-based SaaS provides cloud-hosted software through monthly or annual subscriptions. Revenue is generated by charging users for access to the platform and features, often segmented by usage, user count, or premium functionalities.
Companies: Notion, Slack, Salesforce, Jasper AI, Zapier AI
2. Key Metrics and Benchmarks
| Metric | Definition | Target Value (Benchmark) | Comments |
| Monthly Recurring Revenue (MRR) | Total recurring subscription revenue per month. | \>$1M for growing SaaS startups | A key indicator of predictable revenue growth. |
| Average Revenue Per User (ARPU) | Average revenue generated per paying customer. | $20–$200/user/month | Higher ARPU often reflects premium features or enterprise plans. |
| Churn Rate | Percentage of customers lost each month. | <2% | Low churn indicates strong customer satisfaction and retention. |
| Customer Acquisition Cost (CAC) | Cost to acquire a new customer. | $100–$1,000+ | Varies significantly by target audience (SMBs vs. enterprises). |
| Gross Margins | Revenue minus cost of goods sold (COGS). | \>75% | SaaS models generally have high margins due to low incremental costs. |
3. Unit Economics
Sample Inputs:
Monthly active users (MAU): 50,000
Conversion rate to paid plans: 5%
Average revenue per user (ARPU): $50/month
Customer acquisition cost (CAC): $500
Retention rate: 90%
Sample Outputs:
Monthly Recurring Revenue (MRR):
Formula:
MAU × Conversion Rate × ARPUCalculation:
50,000 × 5% × $50 = $125,000
Annual Recurring Revenue (ARR):
Formula:
MRR × 12Calculation:
$125,000 × 12 = $1,500,000
Gross Profit:
Formula:
Revenue - COGSCalculation:
$1,500,000 - ($1,500,000 × 0.25) = $1,125,000
Customer Lifetime Value (CLTV):
Formula:
ARPU × Retention Rate ÷ (1 - Retention Rate)Calculation:
$50 × 0.90 ÷ (1 - 0.90) = $450
Payback Period:
Formula:
CAC ÷ ARPUCalculation:
$500 ÷ $50 = 10 months
4. Sample Business Projection (Annualized)
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
| Monthly Active Users (MAU) | 50,000 | 75,000 | 100,000 | 150,000 | 200,000 |
| Conversion Rate (%) | 5% | 6% | 7% | 8% | 9% |
| Paying Users | 2,500 | 4,500 | 7,000 | 12,000 | 18,000 |
| ARPU ($) | 50 | 55 | 60 | 65 | 70 |
| Annual Revenue ($M) | 1.50 | 2.97 | 5.04 | 9.36 | 15.12 |
| Churn Rate (%) | 2.5 | 2.0 | 1.8 | 1.5 | 1.3 |
| Retention Rate (%) | 90% | 92% | 93% | 94% | 95% |
| CAC ($) | 500 | 480 | 450 | 430 | 400 |
| Payback Period (Months) | 10 | 8.73 | 7.50 | 6.62 | 5.71 |
5. Key Insights from the Model
Strengths:
Predictable Revenue: Subscription models generate stable, recurring revenue, enabling long-term planning.
Scalability: Low incremental costs make SaaS models highly scalable across geographies and user bases.
High Margins: Margins exceeding 75% allow reinvestment into product development and marketing.
Challenges:
Churn Management: Retaining users is critical to maintaining growth, particularly for low ARPU segments.
Enterprise Competition: Larger enterprises may require extensive customization, increasing onboarding costs.
Opportunities:
Upselling Premium Features: Adding advanced tools or enterprise support increases ARPU.
Global Expansion: Emerging markets present significant opportunities for adoption.
6. Evaluation Criteria Table
| Criterion | Weight (%) | Score (1-5) | Weighted Score | Evaluation | Checklist Questions |
| Market Opportunity | 20% | 5 | 1.00 | SaaS targets a wide and growing market of SMBs and enterprises requiring cloud-hosted solutions. | - Is the market size large and growing? - Are there underserved verticals in SaaS? |
| Scalability | 15% | 5 | 0.75 | SaaS scales efficiently with growing user bases and low delivery costs. | - Can the platform handle user growth efficiently? - Are operational costs optimized? |
| Revenue Potential | 20% | 5 | 1.00 | Strong revenue streams through recurring payments and upselling opportunities. | - Are there opportunities to upsell or expand enterprise contracts? - Can ARPU grow consistently? |
| Differentiation | 15% | 4 | 0.60 | Differentiation depends on product innovation and integrations. | - Does the platform offer unique features or integrations? - Is the UX a strong selling point? |
| Adoption Barriers | 10% | 5 | 0.50 | SaaS models are easy to adopt with minimal setup, reducing friction for new customers. | - How easy is onboarding for users? - Are there free trials or freemium plans to lower barriers? |
| Customer Stickiness | 10% | 5 | 0.50 | High retention due to workflow integration and recurring benefits. | - Are users reliant on the platform for daily operations? - Are premium features essential for retention? |
| Competitive Landscape | 10% | 4 | 0.40 | Intense competition exists, but niche markets can reduce direct threats. | - Are competitors offering similar pricing and features? - Is the platform defensible? |
| Ethical Considerations | 10% | 5 | 0.50 | SaaS platforms ensure secure, ethical handling of data through compliance and privacy safeguards. | - Are compliance standards met? - Does the platform address data privacy concerns? |
Total Weighted Score: 4.75 / 5
7. Pricing Variants Table
| Pricing Model | Description | Examples | Sample Numbers (Pricing) |
| Flat-Rate Pricing | Single price for access to all features, regardless of usage. | Airtable, Trello | $10–$50/user/month. |
| Per-User Pricing | Charges based on the number of users. | Notion, Slack, Microsoft | $6–$20/user/month. |
| Feature-Based Pricing | Additional charges for premium features or integrations. | Notion (AI Add-on), HubSpot | $10–$100/month for advanced tools. |
| Freemium | Free tier with paid upgrades for additional features or higher limits. | Airtable, Canva, Notion | Free; $20–$50/month for premium tiers. |
| Usage-Based Pricing | Charges based on resource consumption (e.g., API calls, storage). | OpenAI, AWS SaaS Tools | $0.002/API call; $50–$100/GB storage. |
8. Key Insights from Pricing Models
Flat-Rate Simplicity: Ideal for smaller teams needing predictable costs but limited scalability for larger enterprises.
Per-User Drives Revenue: Scales with team size, making it suitable for
enterprise clients.
Freemium Growth: Encourages mass adoption, with only a small percentage converting to paid tiers.
Usage-Based Flexibility: Aligns pricing with usage, appealing to cost-conscious customers.
9. Monetization Trends
AI as Premium Add-Ons: SaaS tools often charge separately for AI-driven features (e.g., Notion AI).
Freemium with AI Upsells: A popular SaaS strategy, where AI features are part of higher-tier subscriptions (e.g., Grammarly).
AI Co-Pilots for Enterprise: Productivity tools like GitHub Copilot fall under SaaS with subscription models.
Subscribe to my newsletter
Read articles from Anix Lynch directly inside your inbox. Subscribe to the newsletter, and don't miss out.
Written by