Earnings calculator
What is your audience worth as a clinic?
Drag the sliders and find out. The model runs the same math we walk through on a demo — real rates, honest churn, the platform fee subtracted, and the one number DTC telehealth companies can't match: proven infrastructure behind 1,000,000 patients.
Earnings calculator
Your audience, your prices, your margin — modeled honestly.
Each mix blends our flat rates against suggested retails — your rate card is scoped to your program on a call.
After our flat rates and the monthly platform fee — before any marketing you choose to run. Every other dollar is yours.
This model — $858,325/mo as configured — in one email. A human follows up with pricing scoped to your program.
Illustrative model only — assumes suggested retail pricing, the stated conversion and churn, and the current platform fee. Actual results vary with audience engagement, pricing, retention, and catalog mix. Not guaranteed earnings.
The math, honestly
No hockey sticks. Just the mechanics.
Operators, not vendors
Embed Care is run by former telehealth operators who built, scaled, and exited their own DTC telehealth companies. The playbooks behind this model — pricing, retention, compliance — come from programs that served over a million patients, and the same team guides yours.
Honest churn math
Members cancel — the model assumes it. Monthly churn sets average lifetime (8%/mo ≈ 12.5 months), actives settle at inflow ÷ churn, and year one is computed on the ramp, not the peak.
Priced off the real book
Margins come from the actual pricing book: blended suggested retail minus your blended flat rate, less the monthly platform fee. Your exact rate card is scoped to your program on a call — set higher retails and the model only gets better.
Mixes you can actually run
GLP-1-led, Balanced, and Wellness-led — blends of the GLP-1 flagship, peptide protocols, and everyday visits, weighted the way real programs run.