Bunt.Haus

Pipeline Configuration

1 3 5 10
5 20 35 50

Recommended: CX23 (est. 1.8 GB / 4 GB)

Additional Services


User Scale

Scraping costs are fixed. Notification delivery, Stripe fees, and Supabase scale with users.

10 100 1K 10K

Monthly Cost Breakdown

S
Scout
$0.00
0 pages
C
Crawl
$0.00
0 pages
P
Process
$0.00
0 listings
N
Notify
$0.00
free
Hetzner VPS $0.00
Firecrawl Free $0.00
0 / 500 credits
LLM Processing Free tier $0.00
Restate Cloud $0.00
0 / 50,000 free
Supabase $0.00
Notifications Email $0.00
...
Stripe $0.00
...

Included (Free Tier)

Cloudflare Pages Free $0.00
Grafana Cloud Free $0.00
Sentry Free $0.00
Plausible Analytics Self-hosted $0.00
Monthly $0.00
Per User $0.00
Annual $0.00
Firecrawl Credits/Month 0
New Listings Processed 0
Restate Actions 0
Duplicate Rate 60%

Server Configuration

How This Is Calculated

  • Centralized architecture: Scraping/LLM/Restate costs are fixed regardless of user count. Notifications, Stripe fees, and Supabase scale with users.
  • Scout deduplication: URLs are deduplicated before Crawler fetches pages. Duplicate rates: Daily 10%, 6hr 30%, Hourly 60%.
  • Firecrawl credits: 1 credit = 1 page. Charged for scout search pages + new listing pages. Free tier is 500 credits one-time (not monthly).
  • Restate journal: ~2 actions/scout page, ~6 actions/listing. State reads/writes are free — only ctx.run(), ctx.sleep(), and service calls are billable ($25/million).
  • LLM tokens: ~6,000 tokens/listing (4,800 input from 50K-char HTML limit + prompts, 1,200 output structured JSON).
  • OpenRouter Free: 1,000 req/day with $10 credit deposit. No per-token charge.
  • Email (Resend): Tiered by monthly volume — 3K/mo free, Pro $20 (50K), Scale $90 (100K).
  • WhatsApp: ~€0.046/utility message (Germany). Service messages free.
  • Stripe: No monthly fee, 1.5% + €0.25/tx for EEA cards. Applied to estimated paying subscribers.
  • Plausible: Self-hosted on VPS, $0 (included in VPS resources, ~300MB RAM).
  • VPS auto-sizing: Recommends minimum tier with 50% RAM headroom based on enabled services.
  • Grafana Cloud: Free tier includes 10K metric series, 50GB logs, 50GB traces (14-day retention).
  • All prices verified April 2026. VPS is Hetzner Cloud shared vCPU (Falkenstein).

Business Assumptions

€5€25€50€75€100
00.10.250.5

Organic free signups per active user per month via referrals

1%10%25%50%

% of new free users who convert to pro in the same month

€0€2.5K€5K€10K
1 mo6 mo12 mo24 mo
1 mo6 mo12 mo24 mo
Design
Admin / Legal / Accounting
Other
Total Operational €1,050 / mo

Investor View

LTV
€45
Lifetime value / pro user
CAC Payback
— mo
Months to recover initial CAC
Break-even
Cumulative profitability
Cost Breakdown
Tech Infrastructure €0
Design €850
Admin / Legal / Accounting €200
Other €0
Marketing €500
Total Monthly Costs €0
Active Users per Month (Free vs Pro)
Blended CAC over Time
LTV : CAC Ratio over Time
Cumulative Revenue vs Total Costs
Monthly P&L

How the funnel works

  • Paid free signups = Marketing budget ÷ CPL
  • Organic free signups = Active users (prev month) × K-Factor
  • New pro subscribers = Total new free signups × Conversion rate
  • Blended CAC = Marketing budget ÷ New pro subscribers — drops as organic growth compounds
  • Churn = 1 ÷ retention months applied monthly to pro users
  • LTV:CAC below 3x is flagged — investors typically look for 3x minimum