free tool
Agency Hiring Breakeven Calculator
Your first hire is paid out of gross profit, not revenue, and not for several months. Enter your real numbers to see the month the hire pays for itself, the clients it takes to get there, and the cash you need in the bank to survive the gap.
/ months until the hire is paid back
8 months
The hire covers their own cost in a single month from month 5, but every month before that is a loss you have to fund. Full payback is the month the accumulated profit finally repays the accumulated salary.
Too early
/ cash you must have
$9,165
The deepest point of the hole before the hire turns positive. This is the number that kills agencies, not the salary.
/ clients to cover the hire
4.8
At $930 of gross profit per client, that is how many new accounts the salary alone consumes.
/ the MRR floor before hiring is safe
$24,194
You are $12,194 of MRR below the floor. Right now the hire eats 60.5% of your $7,440 monthly gross profit, which leaves nothing for you or for a bad month.
Floor assumes a hire should not consume more than 30 percent of gross profit on day one.
/ where you land at month 24
34.5 extra clients on the book and $277,485 of cumulative profit after paying the hire every month for two years.
/ how the answer moves with what the hire actually delivers
Same salary, same pricing, same margin. Only the clients per month the hire unlocks changes, which is the one assumption most operators get wrong on the optimistic side.
| Clients / mo | Covers own cost | Full payback | Cash needed |
|---|---|---|---|
| 0.5 | 11 months | 21 months | $23,920 |
| 1 | 6 months | 11 months | $12,890 |
| 1.5 (you) | 5 months | 8 months | $9,165 |
| 2 | 4 months | 6 months | $7,300 |
| 3 | 3 months | 5 months | $5,280 |
/ the cheaper lever is margin, not headcount
At 62% gross margin the salary consumes 4.8 clients. At 80 percent, which is what agencies run at once the stack is one platform instead of five subscriptions and a developer retainer, it consumes 3.8 clients and pays back in 6 months instead of 8 months. That is 1.1 fewer clients you have to sell before the hire stops costing you money, with no offer to negotiate and no churn risk. Hermes replaces the voice engine, CRM, campaign orchestration and billing with one platform under your own brand, from $149 per month with 300 included minutes, $399 for 1,000, $699 for 2,000, and $0.24 per minute after that. First agent live in 72 hours.
Want the full breakdown for your agency? Book 20 min and we will run your real numbers against a consolidated stack.
how it works
The hire is not the risk. The gap is.
Most agency owners decide to hire by comparing two numbers: the salary and the monthly revenue they expect the person to unlock. Four thousand five hundred out, six thousand in, so the hire pays for itself. That framing is wrong in two places at once, and the two errors point in the same direction, which is why the answer is usually optimistic by a wide margin rather than a small one.
The first error is revenue. A hire is not paid out of what a client invoices, it is paid out of what is left after voice minutes, telephony, CRM seats, automation, billing and every subscription that runs whether or not a single call connects. At a 62 percent gross margin a $1,500 retainer contributes $930, so a $4,500 loaded salary needs close to five new accounts rather than three. Every point of margin you do not have is another fraction of a client the hire has to bring in before they stop costing you money.
The second error is time. A hire produces nothing in week one, ramps over a quarter, and gets paid in full the entire way. Even when the monthly arithmetic turns positive in month five, you have already funded four months of salary that nobody has repaid. That accumulated hole is the number that actually ends agencies, and it never appears in the salary-versus-revenue comparison because it is a cash figure, not a profit figure. The calculator reports it separately as the cash you need to have before you sign the offer.
The useful consequence is that margin and headcount are substitutes, and margin is the cheaper one. Raising gross margin has no ramp, no payroll tax, no onboarding, and no risk that the person does not work out. Most AI voice agencies are running five to seven tools plus a developer retainer to keep them talking to each other, and that fixed stack is the largest single drag on the margin the hire is paid from. Hermes replaces the voice engine, CRM, campaign orchestration and billing with one platform under your own brand, from $149 per month with 300 included minutes, $399 for 1,000, $699 for 2,000, and $0.24 per minute after that. Run your real numbers above, then look at what the same hire costs once the stack is one line item.
frequently asked
Common questions.
next step
Raise the margin the hire is paid from.
One platform. Your brand. From $149/month. The Founders' Beta is live and filling.
