prpht‑sim

Interactive profitability simulator — simulate.prpht.net

All

Betfair

Turnkey

→ Independent

Months 84

Starting customers 50

Customer Acquisition

New / month 22

Growth × 1.04

Per-customer CAC £ 45

Platform Costs

Platform GGR share 20%

Setup cost £ 20k × 1k

Backend dev (m36) £ 40k × 1k

Monthly fixed £ 2.5k × 1k

Calculating…

Break-even = first month cumulative net turns positive. ▼ marks discrete setup costs. Seeded simulation: lognormal deposits, Poisson betting, churn & return behaviour.