Live model · customMonthly Spend$10.0KCustomers / Mo6.7New MRR / Mo$6.0KPayback2.4 moBlended CAC$1.5KEOY MRR$24.3K
04 — Channels

Paid Acquisition Portfolio

Three channels, three distinct jobs.

Meta Ads

55%
Role

Demand creation + creative testing + retargeting

Primary use
  • —Pain-point creative
  • —BDC manager messaging
  • —Video
  • —Static ads
  • —Retargeting
  • —Free trial acquisition
Spend
$5.5K
Customers
3.67
CAC
$1.5K

Google Search

30%
Role

Capture existing demand

Primary use
  • —High-intent searches
  • —Competitor/problem searches
  • —Sales call analysis
  • —Call coaching software
  • —AI call grading intent
Spend
$3.0K
Customers
2.22
CAC
$1.4K

LinkedIn Ads

15%
Role

Precision B2B testing

Primary use
  • —Dealership leadership
  • —BDC leadership
  • —Sales leaders
  • —Revenue decision-makers
Spend
$1.5K
Customers
0.80
CAC
$1.9K

Budget allocation

Initial testing hypothesis — allocation changes based on qualified pipeline and CAC.
Monthly Ad Spend (from forecast): $10,000
Meta Ads$5,500
55% of budget3.7 customers
Google Search$3,000
30% of budget2.2 customers
LinkedIn Ads$1,500
15% of budget0.8 customers
CAC index per channel — hypothesis to validate
Meta Ads1.00×
Google Search0.90×
LinkedIn Ads1.25×

1.00× = the CAC assumed in the forecast. Raise a channel's index to test a more expensive customer, lower it to test a cheaper one.

What this split implies
$1,511$11 vs assumed $1,500

Best payback: GOOGLE at 2.1 months. Weakest: LINKEDIN at 3.0 months. Target is ≤ 3 months.

Channel performance

ChannelSpendLeadsQualified LeadsCustomersDecision
Meta Ads$5,500 planned15052.43.7$1,500$3,3002.4 moSCALEITERATEPAUSE
Google Search$3,000 planned90.731.72.2$1,350$2,0002.1 moSCALEITERATEPAUSE
LinkedIn Ads$1,500 planned32.711.40.8$1,875$7203.0 moSCALEITERATEPAUSE
Model projectionColumns recalculate from the sliders and funnel assumptions above. Actuals replace them once pilot data exists — baseline to establish.

Scenario estimate Channel CAC indexes are testing hypotheses, not measured results. Qualified-lead, show and close rates come from the Acquisition Funnel assumptions, so changing them there moves this table too.