{"ok":true,"domain":"offmarketsaas.com","endpoint":"/api/v1/calculator","ui_url":"https://offmarketsaas.com/api/v1/calculator?format=html","cohort_digest_url":"https://offmarketsaas.com/cohort-buyer-digest-preview","inputs":{"q":"","pond":"","monthly_revenue_usd":3500,"stranded_users":12000,"dormant_months":24,"annual_seller_burn_usd":1800},"valuation":{"annual_revenue_usd":42000,"effective_arr_multiple":2.08,"dormancy_discount_factor":0.8,"estimated_exit_low_usd":68141,"estimated_exit_high_usd":100464,"broker_fee_saved_vs_10pct_usd":10046,"seller_burn_relieved_3yr_usd":5400,"zero_dollar_handoff_fit_score":85,"recommended_track":"zero_dollar_or_revshare_handoff","allocation_split":"97% vetted Micro-PE buyer digest / 3% internal studio mandate"},"d1_provenance":{"source_table":"offmarketsaas-db.items","total_catalog_assets":101178,"matched_assets":101178,"matched_stranded_users":2291344042,"avg_matched_dormant_months":72.7,"avg_zero_dollar_score":43.8,"crm_deals":6211,"studio_buyers_indexed":6},"ponds_breakdown":[{"pond":"wordpress","assets":39659,"stranded_users":14312530,"avg_dormant_months":100.79452331122822,"annual_burn_usd":354264},{"pond":"standalone_web","assets":35789,"stranded_users":0,"avg_dormant_months":58.23074128922295,"annual_burn_usd":316993},{"pond":"browser_addon","assets":7699,"stranded_users":18834839,"avg_dormant_months":51.45174698012729,"annual_burn_usd":38190},{"pond":"vscode","assets":4777,"stranded_users":2248931760,"avg_dormant_months":63.87607284906845,"annual_burn_usd":390},{"pond":"ai_spaces","assets":3926,"stranded_users":0,"avg_dormant_months":30.325776872134487,"annual_burn_usd":0},{"pond":"atlassian_b2b","assets":3112,"stranded_users":270107,"avg_dormant_months":47.41773778920309,"annual_burn_usd":0},{"pond":"npm_pypi_saas","assets":2501,"stranded_users":0,"avg_dormant_months":63.22271091563375,"annual_burn_usd":2503},{"pond":"apify_automation","assets":1576,"stranded_users":8994806,"avg_dormant_months":20,"annual_burn_usd":0},{"pond":"mobile_app","assets":1444,"stranded_users":0,"avg_dormant_months":51.82963988919668,"annual_burn_usd":68889},{"pond":"open_code","assets":373,"stranded_users":0,"avg_dormant_months":39.73190348525469,"annual_burn_usd":2209},{"pond":"buyer_rescue","assets":165,"stranded_users":0,"avg_dormant_months":117.95757575757575,"annual_burn_usd":0},{"pond":"shopify_b2b","assets":157,"stranded_users":0,"avg_dormant_months":58.22929936305732,"annual_burn_usd":0}],"comparable_assets":[{"id":"br_aceda6e3477ef4","slug":"televzr-televzr","pond":"browser_addon","niche":"Developer, Analytics & AI Workflow","name":"Televzr","stranded_users":1194,"months_dormant":70,"annual_seller_burn_usd":15,"zero_dollar_score":99,"recommended_play":"PLAY_1_ZERO_DOLLAR_TAKEOVER","mx_verified":1,"shinn_exclusive_hold":0},{"id":"br_c62d1e1c175472","slug":"audio-only-for-youtube-audioon","pond":"browser_addon","niche":"B2B Workflow & Operations Utility","name":"Audio Only for YouTube™","stranded_users":1180,"months_dormant":18,"annual_seller_burn_usd":15,"zero_dollar_score":99,"recommended_play":"PLAY_1_ZERO_DOLLAR_TAKEOVER","mx_verified":1,"shinn_exclusive_hold":0},{"id":"br_3bc9922194980b","slug":"pok-mon-showdown-fr-pokmon","pond":"browser_addon","niche":"Developer, Analytics & AI Workflow","name":"Pokémon Showdown FR","stranded_users":1172,"months_dormant":35,"annual_seller_burn_usd":15,"zero_dollar_score":99,"recommended_play":"PLAY_1_ZERO_DOLLAR_TAKEOVER","mx_verified":1,"shinn_exclusive_hold":0},{"id":"br_315af3226774e6","slug":"findflix-netflix-secret-category-finder-findflix","pond":"browser_addon","niche":"B2B Workflow & Operations Utility","name":"FindFlix: Netflix Secret Category Finder","stranded_users":1162,"months_dormant":31,"annual_seller_burn_usd":48,"zero_dollar_score":99,"recommended_play":"PLAY_1_ZERO_DOLLAR_TAKEOVER","mx_verified":1,"shinn_exclusive_hold":0},{"id":"br_3be6f1fc49efb8","slug":"twoseven-extension-twoseven","pond":"browser_addon","niche":"B2B Workflow & Operations Utility","name":"TwoSeven Extension","stranded_users":1159,"months_dormant":46,"annual_seller_burn_usd":15,"zero_dollar_score":99,"recommended_play":"PLAY_1_ZERO_DOLLAR_TAKEOVER","mx_verified":1,"shinn_exclusive_hold":0},{"id":"br_b4f8237183214a","slug":"download-all-images-download","pond":"browser_addon","niche":"B2B Workflow & Operations Utility","name":"Download All Images","stranded_users":1159,"months_dormant":63,"annual_seller_burn_usd":15,"zero_dollar_score":99,"recommended_play":"PLAY_1_ZERO_DOLLAR_TAKEOVER","mx_verified":1,"shinn_exclusive_hold":0},{"id":"br_6095eee3835438","slug":"marker-markeri","pond":"browser_addon","niche":"Invoicing, Billing & Tax","name":"Marker","stranded_users":1155,"months_dormant":49,"annual_seller_burn_usd":15,"zero_dollar_score":99,"recommended_play":"PLAY_1_ZERO_DOLLAR_TAKEOVER","mx_verified":1,"shinn_exclusive_hold":0},{"id":"br_148d5157e266cc","slug":"minimal-consent-minimal","pond":"browser_addon","niche":"B2B Workflow & Operations Utility","name":"Minimal Consent","stranded_users":1149,"months_dormant":77,"annual_seller_burn_usd":15,"zero_dollar_score":99,"recommended_play":"PLAY_1_ZERO_DOLLAR_TAKEOVER","mx_verified":1,"shinn_exclusive_hold":0}],"matched_studio_buyers":[{"id":"sb_001","firm_name":"XO Capital","focus_ecosystems":"Chrome Extensions, Micro-SaaS, Shopify & B2B Web Apps","min_deal_size_usd":25000,"max_deal_size_usd":1500000,"matching_vault_items":7849},{"id":"sb_002","firm_name":"SureSwift Capital","focus_ecosystems":"Shopify Apps, WordPress Plugins & B2B SaaS","min_deal_size_usd":250000,"max_deal_size_usd":10000000,"matching_vault_items":7849},{"id":"sb_004","firm_name":"SaaS.group","focus_ecosystems":"Developer Tools, B2B SaaS & Productivity","min_deal_size_usd":500000,"max_deal_size_usd":15000000,"matching_vault_items":7849},{"id":"sb_008","firm_name":"ShopCircle","focus_ecosystems":"Shopify B2B & Merchant App Rollup","min_deal_size_usd":50000,"max_deal_size_usd":10000000,"matching_vault_items":7849},{"id":"sb_009","firm_name":"Tiny","focus_ecosystems":"Internet SaaS, Developer Tools & Ecosystem Apps","min_deal_size_usd":500000,"max_deal_size_usd":50000000,"matching_vault_items":7849},{"id":"sb_010","firm_name":"LTV.fund","focus_ecosystems":"Shopify Apps, WordPress Plugins & Micro-SaaS","min_deal_size_usd":20000,"max_deal_size_usd":1000000,"matching_vault_items":7849}]}