How fulfillment works →
AI Business Ownership Call · The numbers

Walk through the numbers.

The market, the lead math, the margins, and what you put in versus what it could return over three years. Every figure below moves with your own inputs.

1 · The market2 · Lead math3 · Margins4 · What you put in5 · Multiple on invested capital
1
The market

Businesses already pay for leads.

Third-party figures, sourced below each card.

34.8M

small businesses in the U.S., 6.3M of them with employees.

U.S. SBA Office of Advocacy, 2024 Small Business Profiles (Census 2021 data).
60%

of small business owners say finding new customers is a top marketing challenge.

Constant Contact & Ascend2 survey of 1,335 small business owners, Feb–Mar 2024.
$70.11

average cost per lead from Google search ads across industries. Home services: $90.92. Roofing: $228.15.

WordStream / LocaliQ 2025 search ads benchmarks.
17M

home projects matched to pros through one platform in a year, with about 168,000 pros paying for matches or ads.

Angi Inc. Form 10-K, fiscal year 2024.
Unlock the numbers

Where should we send your numbers?

2
Lead math

Buy a lead, sell a lead.

You source qualified leads and sell them to local businesses on a pay-per-lead basis. The gap is your margin.

You pay
→
You sell
=
Your margin
Monthly deal per client
Monthly margin per client
3
Margins

Your book of clients.

On: a replacement is signed after a one-month gap (it pays the setup fee). Off: lost clients are not replaced.
Optional add-on
AI system + CRMSome lead clients also pay you to set up and run an AI system and CRM for their business.
Monthly revenue at full book
Monthly gross margin at full book
Lead cost / mo
Annual margin run rate

Gross margin = revenue minus lead cost (and AI delivery cost, if used), before program fees, business expenses and taxes.

Monthly gross margin by client count.

4
What you put in

Your invested capital.

Enter the upfront and monthly amounts from your call.

Upfront
Monthly payments, total
Total invested capital

Business expenses from section 3 are counted as running costs, not invested capital.

5
Multiple on invested capital (MOIC)

What every dollar in could return.

MOIC is how private equity measures a deal: total value created divided by the capital put in. Here, value is the cash profit the business produces, plus what the business itself could be worth if you sold it.

End ofCapital inCash profitMOIC, cash onlyBusiness valueMOIC with value
Capital in
3-year cash profit
3-year MOIC with value
3-year MOIC, cash only
Break-even month
Monthly profit, month 36
Cumulative cash profitCumulative capital in

Cash profit = gross margin minus business and variable expenses (before program payments and taxes). Business value = the last 12 months of profit after all costs, including any program payments in that period, × the sale multiple. MOIC = (cash profit + business value) ÷ capital in. A sale value is hypothetical: there is no guarantee a buyer exists or would pay that multiple.

The benchmark
$5,800

Average monthly deal size across 25 business owners in August 2026.

RGN internal data for that one month. It is an average for that month, not a typical or expected result.

Earnings disclaimer

This page is an illustrative tool, not a projection, promise or guarantee of income. Figures depend entirely on the inputs you choose, including the sale multiple, which is hypothetical. Actual results vary by niche, market, your effort and skill, buyer retention and costs not modelled here, and there is no guarantee of any income. The $5,800 benchmark reflects one month of internal data and is not typical. Market figures are third-party data cited on each card. Nothing here is financial, legal or tax advice.