1. Cosmetic Revenue (Weapon & Character Skins)
Skin Price Range: $6 – $11
Conversion Rate: 1.5% – 3.5%
Monthly Buyers:
At 10k MAU → 150–350 users
At 30k MAU → 450–1,050 users
Yearly Cosmetic Revenue:
Low Case: $12,000 – $24,000
Medium Case: $35,000 – $65,000
High Case: $95,000 – $140,000
2. Battle Pass Revenue
Battle Pass Price: $6 – $10
Conversion Rate: 3% – 6%
Seasons per Year: 4
Yearly Battle Pass Revenue:
10k MAU: $7,200 – $15,000
20k MAU: $14,500 – $30,000
30k MAU: $21,800 – $45,000
3. In-World Advertising (Billboards & Banners)
Total Ad Slots: 15
Monthly Ad Prices:
Small: $350/month
Large: $1,200 – $2,400/month
Yearly Ad Revenue:
Low Case: $115,000/year
High Case: $188,000/year
This is the strongest revenue driver, because ads generate income even with modest player numbers.
TOTAL ANNUAL ROI (ALL STREAMS COMBINED)
A) Conservative Scenario (10k MAU)
$140,000 – $190,000 per year
B) Moderate Scenario (20k MAU)
$165,000 – $285,000 per year
C) High Growth Scenario (30k MAU)
$182,000 – $335,000+ per year
⭐ EXIT STRATEGY (Acquisition Value in USD)
If sold at different stages:
After Beta (no traction):
$180,000 – $420,000
With traction (20k–100k players):
$420,000 – $1.2M
Mid-size global success:
$1.2M – $2.5M
Strong IP position (rare):
$3M – $12M+