Yonda
          
Revenue Calculator
        
        
          
            Enter your assumptions below. The model on the right recalculates instantly.           
        
                
Per Influencer
        
        
Expected paying members per influencer
        
                                      
        
          
                  
        
How many followers convert to paid members per influencer
      
        
        
Monthly membership price
        
          $                    /mo        
        
          
                  
              
        
        
Monthly subscriber churn
        
                              %        
        
          
                  
        
7.5%/mo = ~61% annual churn (39% retained after 12 months)
      
        
          
Revenue per influencer / year
          
$33K
          
55 members x $50 x 12 months
          
Before subscriber churn
        
        
                
Scale
        
        
Year 1 influencers onboarded
        
                                      
        
          
                  
              
        
        
Year 2 influencers onboarded
        
                                      
        
          
                  
              
        
        
Year 3 influencers onboarded
        
                                      
        
          
                  
              
        
        
Annual influencer churn
        
                              %        
        
          
                  
        
Percentage of influencers who leave each year
      
        
                
The Model
        
          
How it works
          
            Yonda Technologies provides the full platform backbone. Every influencer gets a custom branded site to showcase their itineraries, trips, photos, and travel recommendations.           
          
            Followers subscribe through the influencer's site for a monthly fee, and the influencer takes a split of the revenue. Yonda receives its share for powering the experience.           
          
            All paying members also get access to the Yonda app — a full travel platform where they can book trips, explore itineraries from other creators, discover new destinations, and access the entire Yonda experience beyond their original influencer.           
          
            The influencer site drives acquisition. The Yonda app drives retention and expands value — bookings, community, cross-discovery, and the full suite of travel tools in one place.           
        
        
Wellim · 2026
      
            
        
                  
                
            
              

How revenue grows

              

                Change any input on the left and watch every number recalculate instantly.               

            
                        
              
Active Influencers
              
                
                    
Year 1
                    
100
                    
+100 new
                  
                    
Year 2
                    
590
                    
+500 new, -10 churned
                  
                    
Year 3
                    
1531
                    
+1000 new, -69 churned
                  
              
            
            
x
                        
              
Paying members per influencer
              
                New influencers always start at the base rate. Only influencers who have been on the platform grow their audience over time.               
              
                
                    
New
                    
Just joined
                    
55
                    
Base rate
                  
                    
Existing
                    
1 year on platform
                    
91
                    
1.65x growth
                  
                    
Existing
                    
2 years on platform
                    
121
                    
2.2x growth
                  
              
            
            
x
                        
              
Annual revenue per member
              
                $50                /mo                x                12                =                $600              
            
            
=
                        
              
Paying members (after subscriber churn)
              
                
                    
Year 1
                    
5.5K gross
                    
-3.3K churned (7.5%/mo)
                    
3.8K
                    
avg active
                  
                    
Year 2
                    
35.7K gross
                    
-21.7K churned (7.5%/mo)
                    
24.8K
                    
avg active
                  
                    
Year 3
                    
105.8K gross
                    
-64.3K churned (7.5%/mo)
                    
73.6K
                    
avg active
                  
              
              
            
            
=
                        
              
              
              
                
Annual Revenue
              
              
                
                    
Year 1
                    
$2.3M
                    
3.8K avg members x $600
                  
                    
Year 2
                    
$14.9M
                    
24.8K avg members x $600
                  
                    
Year 3
                    
$44.2M
                    
73.6K avg members x $600