SaaS Subscription Revenue Projector (free 2026 tool)
Project subscription revenue growth based on conversion rate, churn, and acquisition. Free tool for non-resident Delaware LLC founders.
What this tool does
Projects SaaS subscription revenue (MRR/ARR) based on customer acquisition rate, conversion rate, and churn assumptions. Helps non-resident SaaS founders plan formation timing.
Who needs it
Pre-revenue and growth-stage SaaS founders.
How it works
- Enter trial signups per month, free-to-paid conversion rate, monthly churn rate, pricing tiers.
- Tool projects 12-24 month MRR trajectory.
- Identifies when LLC formation cost is justified.
Inputs
- Monthly trial signups
- Conversion rate
- Churn rate
- Pricing tiers
Output
12-24 month MRR projection and formation-timing recommendation.
Frequently asked questions
Can a non-US resident form a Delaware LLC?
Yes. Non-US residents can form a Delaware LLC without a Social Security Number, US address, or US presence. You need a passport for identity verification, an EIN for IRS purposes, and a Delaware Registered Agent. Delewarellc forms Delaware LLCs for non-resident founders for $297 plus the $110 Delaware state fee.
What does a Delaware LLC cost?
Delaware LLC year-one costs are $110 state filing fee plus registered agent fees ($50-$179/year depending on provider) plus optional service fees. Delewarellc charges $297 plus the state fee for full formation including registered agent for Year 1, EIN application, Operating Agreement, and bank account applications.
Do I need a US address to form a Delaware LLC?
No. You do not need a personal US address. The Delaware LLC needs a registered agent address (which Delewarellc provides) and an address for IRS correspondence (which can be your home address abroad).
Primary sources cited
- Delaware Certificate of Formation filing fee is $110. corp.delaware.gov fee schedule 2026
- Delaware LLCs pay a flat $300 annual franchise tax due June 1, regardless of revenue or member count. Delaware Code Title 6 § 18-1107(b)
- The IRS Form 5472 penalty for non-residents who miss filing is $25,000 per occurrence. IRS Instructions for Form 5472
Related resources
Form your Delaware LLC today
$297 + Delaware state fee, one-time. 8-10 days. One-time pricing.