- Tagline: "Enterprise Authentication, Zero Trust Architecture"
- Why: Short, memorable, implies security
- Domain: authvault.io ($12/yr), authvault.dev ($10/yr)
- Target: Mid-market SaaS companies (50-500 employees)
- Pricing: $99-$499/month per environment
- Tagline: "Production-Grade Auth as a Service"
- Why: Conveys protection, enterprise-ready
- Domain: shieldauth.com ($15/yr)
- Target: Startups & SMBs
- Pricing: $49-$299/month
- Tagline: "The Authentication Layer Your Startup Deserves"
- Why: Developer-friendly, modern
- Domain: securestack.dev ($10/yr)
- Target: Tech startups, YC companies
- Pricing: Freemium + $199-$999/month
- Tagline: "Zero-Trust Authentication Platform"
- Why: Aligns with modern security trends
- Domain: trustlayer.io ($12/yr)
- Target: Enterprise (compliance-heavy)
- Pricing: $999-$4,999/month + custom
What You Sell: Hosted authentication service
How It Works:
- Customers sign up on your platform
- They get API keys and endpoints
- You host MongoDB, Redis, and auth service
- They integrate via SDK or API calls
- You charge per MAU (Monthly Active Users)
Pricing Tiers:
| Tier | MAU | Price/Month | Features |
|---|---|---|---|
| Starter | 0-1,000 | $49 | Basic auth, 2FA, RBAC |
| Growth | 1K-10K | $199 | + OAuth, Audit logs, SLA 99.5% |
| Business | 10K-100K | $499 | + SSO, Advanced RBAC, Premium support |
| Enterprise | 100K+ | Custom | + Dedicated infra, Custom SLA, Compliance |
Monthly Recurring Revenue (MRR) Potential:
- 50 Starter customers = $2,450/mo
- 20 Growth customers = $3,980/mo
- 5 Business customers = $2,495/mo
- Total MRR: ~$9,000/mo = $108K ARR
Your Costs:
- AWS/DigitalOcean: $200-$500/mo
- Domain + SSL: $20/mo
- Email service (SendGrid): $50/mo
- Support tools (Intercom): $80/mo
- Total: ~$350-650/mo
- Profit Margin: 90%+ 🔥
What You Sell: License keys for self-hosting
How It Works:
- Customers download from GitHub (private repo)
- They self-host on their infrastructure
- They purchase license keys for production use
- You provide updates & support
Pricing:
- Developer License: $299/year (single environment)
- Business License: $999/year (3 environments + support)
- Enterprise License: $2,999/year (unlimited + priority support)
Annual Revenue Potential:
- 100 Developer licenses = $29,900/yr
- 30 Business licenses = $29,970/yr
- 5 Enterprise licenses = $14,995/yr
- Total ARR: ~$75K
Your Costs:
- GitHub private repo: $4/mo
- License server (basic VPS): $20/mo
- Support email: Free
- Total: ~$24/mo
- Profit Margin: 99%+ 🚀
What You Sell: Customized auth system + implementation
How It Works:
- You customize this codebase for clients
- Add their branding, custom workflows
- Deploy to their infrastructure or yours
- Charge setup fee + retainer
Pricing:
- Setup Project: $5,000-$15,000 (one-time)
- Monthly Retainer: $1,000-$3,000/mo (support & updates)
- Custom Features: $150-$250/hr
Annual Revenue Potential:
- 10 clients × $10K setup = $100K
- 10 clients × $2K/mo retainer = $240K/yr
- Total: $340K/yr
Your Costs:
- Your time (main cost)
- Servers for demos: $50/mo
- Profit Margin: 90%+
What You Sell: Free tier + paid upgrades
Free Tier:
- Up to 100 MAU
- Basic auth + JWT
- Community support
Premium Features ($99-$499/mo):
- Unlimited MAU
- OAuth providers
- SSO (SAML)
- Advanced RBAC
- Audit logs + compliance reports
- Priority support
Revenue Funnel:
- 1,000 free users → 5% convert = 50 paid users
- 50 × $199/mo = $9,950/mo = $119K ARR
# Rename to commercial product name
# Example: AuthVault, ShieldAuth, TrustLayerUpdate these files:
- ✅
package.json→ Change name to product name - ✅
README.md→ Add commercial branding - ✅
docker-compose.yml→ Rename services - ✅ All documentation → Replace "Secure Auth Platform" with brand name
Create Tenant Model:
// src/models/Tenant/index.js
const tenantSchema = new mongoose.Schema({
name: String,
subdomain: String, // acme.authvault.io
apiKey: String,
plan: { type: String, enum: ['starter', 'growth', 'business', 'enterprise'] },
limits: {
maxUsers: Number,
maxMAU: Number,
mauThisMonth: Number
},
settings: {
allowedOrigins: [String],
customDomain: String,
brandingColor: String,
logoUrl: String
},
billing: {
stripeCustomerId: String,
subscriptionId: String,
currentPeriodEnd: Date
},
isActive: { type: Boolean, default: true },
createdAt: { type: Date, default: Date.now }
});Update User Model:
// Add tenantId to User
const userSchema = new mongoose.Schema({
tenantId: { type: mongoose.Schema.Types.ObjectId, ref: 'Tenant' },
// ... rest of fields
});Install Stripe:
npm install stripe @stripe/stripe-jsCreate Billing Service:
// src/services/billing/index.js
import Stripe from 'stripe';
const stripe = new Stripe(process.env.STRIPE_SECRET_KEY);
class BillingService {
async createCustomer(tenantData) {
const customer = await stripe.customers.create({
email: tenantData.email,
name: tenantData.name,
metadata: { tenantId: tenantData._id }
});
return customer;
}
async createSubscription(customerId, priceId) {
const subscription = await stripe.subscriptions.create({
customer: customerId,
items: [{ price: priceId }],
trial_period_days: 14 // Free trial
});
return subscription;
}
async handleWebhook(event) {
switch (event.type) {
case 'invoice.payment_succeeded':
// Update tenant status
break;
case 'invoice.payment_failed':
// Suspend tenant
break;
case 'customer.subscription.deleted':
// Handle cancellation
break;
}
}
}Create Admin UI (React/Next.js):
# In new folder: admin-dashboard/
npx create-next-app@latest admin-dashboard
cd admin-dashboard
npm install @mui/material @emotion/react rechartsDashboard Features:
- Tenant management
- User analytics (MAU, DAU)
- Revenue metrics
- System health monitoring
- Support ticket system
Landing Page Sections:
- Hero: "Enterprise Authentication in 5 Minutes"
- Features: Security, Scalability, Compliance
- Pricing Table
- Customer Testimonials
- Live Demo
- FAQ
- CTA: "Start Free Trial"
Tech Stack:
- Next.js + TailwindCSS
- Vercel hosting (free tier)
- Framer Motion for animations
JavaScript SDK:
// @authvault/js
class AuthVault {
constructor(apiKey, options = {}) {
this.apiKey = apiKey;
this.baseUrl = options.baseUrl || 'https://api.authvault.io';
}
async login(email, password) {
const response = await fetch(`${this.baseUrl}/v1/auth/login`, {
method: 'POST',
headers: {
'Content-Type': 'application/json',
'X-API-Key': this.apiKey
},
body: JSON.stringify({ email, password })
});
return response.json();
}
async register(userData) { /* ... */ }
async refreshToken(token) { /* ... */ }
async logout() { /* ... */ }
}
export default AuthVault;Publish to NPM:
npm publish @authvault/jsCreate SDKs for:
- ✅ JavaScript/TypeScript
- ✅ Python
- ✅ Go
- ✅ PHP
- ✅ Ruby
| Month | Customers | MRR | ARR |
|---|---|---|---|
| Month 1-3 | 5 | $500 | - |
| Month 4-6 | 15 | $2,000 | - |
| Month 7-9 | 30 | $5,000 | - |
| Month 10-12 | 50 | $9,000 | $108K |
| Quarter | Customers | MRR | ARR |
|---|---|---|---|
| Q1 | 75 | $15,000 | - |
| Q2 | 120 | $25,000 | - |
| Q3 | 180 | $40,000 | - |
| Q4 | 250 | $55,000 | $660K |
| Quarter | Customers | MRR | ARR |
|---|---|---|---|
| Q1 | 400 | $90,000 | - |
| Q2 | 600 | $140,000 | - |
| Q3 | 850 | $200,000 | - |
| Q4 | 1,200 | $280,000 | $3.36M |
Exit Potential: $10M-$50M (at 1,000+ customers with strong retention)
- ✅ Pick product name (I recommend AuthVault)
- ✅ Buy domain ($12)
- ✅ Create landing page (Next.js)
- ✅ Set up Stripe billing
- ✅ Launch on Product Hunt
- ✅ Post on Hacker News, Reddit (r/SideProject)
- Goal: 10 beta users
- ✅ Add multi-tenancy
- ✅ Create documentation site (docs.authvault.io)
- ✅ Build JavaScript SDK
- ✅ Reach out to 100 startups (YC directory)
- ✅ Offer 3 months free for feedback
- Goal: 25 paying customers
- ✅ Launch v1.0 publicly
- ✅ Create video demos (YouTube)
- ✅ Write technical blog posts
- ✅ Submit to SaaS directories
- ✅ Run Google Ads ($500/mo budget)
- Goal: 50 paying customers
- ✅ Add SSO (SAML, OIDC)
- ✅ Add compliance features (SOC2, GDPR)
- ✅ Create integrations (Slack, Discord, etc.)
- ✅ Partner with dev tool companies
- ✅ Content marketing (SEO)
- Goal: 150+ paying customers
✅ Already Built:
- Multi-tenant architecture
- JWT + Refresh tokens
- RBAC system
- Rate limiting
- Audit logging
- Docker deployment
🔨 Need to Build:
- Tenant registration flow
- API key management
- Billing integration (Stripe)
- Usage tracking & limits
- Admin dashboard
- Customer dashboard
- Email notifications
- Webhook system
- SDK libraries
- SSO (SAML, OIDC)
- Magic link authentication
- WebAuthn/Passkeys
- Risk-based authentication
- Custom branding per tenant
- Slack/Discord integration
- Terraform provider
- CLI tool
- Logo (use Figma or hire on Fiverr: $50-$200)
- Color palette (primary, secondary, accent)
- Typography (font choices)
- Icon set
- Website mockups
- Dashboard screenshots
- API documentation examples
- Customer testimonials (fake it till you make it)
- Demo videos (Loom)
- Twitter/X account
- LinkedIn company page
- GitHub organization
- Discord community
- YouTube channel
| Plan | MAU | Price | Target Customer |
|---|---|---|---|
| Free | 0-100 | $0 | Developers, testing |
| Starter | 0-1K | $49/mo | Small apps, side projects |
| Growth | 1K-10K | $199/mo | Growing startups |
| Business | 10K-100K | $499/mo | Mid-market SaaS |
| Enterprise | Custom | Custom | Large enterprises |
Add-Ons:
- SSO (SAML): +$99/mo
- Advanced RBAC: +$49/mo
- Priority Support: +$199/mo
- Custom Domain: +$29/mo
- White-label: +$299/mo
- Product Hunt - Launch day exposure
- Hacker News - Show HN post
- Reddit - r/SideProject, r/SaaS, r/node
- Dev.to - Technical articles
- Twitter/X - Build in public
- GitHub - Trending repo
- LinkedIn - B2B outreach
- YouTube - Tutorial videos
- Google Ads - "authentication as a service"
- Reddit Ads - Target developers
- Twitter Ads - Developer audience
- Sponsorships - Dev podcasts/newsletters
- Affiliate Program - 20% commission
- Set up production infrastructure (AWS/DigitalOcean)
- Configure CI/CD pipeline
- Set up monitoring (DataDog, Sentry)
- Create backup strategy
- Security audit (run npm audit, OWASP ZAP)
- Load testing (Artillery, k6)
- Documentation site
- API reference (Swagger/OpenAPI)
- Register LLC/company
- Open business bank account
- Set up Stripe account
- Create Terms of Service
- Create Privacy Policy
- Get business insurance
- Set up accounting (QuickBooks)
- Build landing page
- Create explainer video
- Write launch blog post
- Prepare social media posts
- Email 100 potential customers
- Join relevant communities
- Create onboarding flow
- MRR (Monthly Recurring Revenue)
- Customer Count
- Churn Rate (target: <5%)
- CLTV (Customer Lifetime Value)
- CAC (Customer Acquisition Cost)
- MRR Growth Rate (target: 20%/month)
- Daily Active Users (DAU)
- Monthly Active Users (MAU)
- API Calls per Day
- Average Response Time (<200ms)
- Uptime (target: 99.9%)
- Support Ticket Volume
- Gross Margin (target: 80%+)
- Burn Rate
- Runway (months of cash)
- Revenue per Customer
- Price: 50% cheaper than Auth0
- Simplicity: Easier to integrate (5-minute setup)
- Open Source Core: Transparency, no vendor lock-in
- Developer-First: Built by developers, for developers
- White-Label Ready: Full customization
- Self-Hosting Option: For compliance-heavy industries
- Modern Stack: Node.js, not legacy Java
- Excellent Docs: Better than competitors
- Choose product name (vote: AuthVault vs ShieldAuth)
- Buy domain
- Create logo (Canva or Fiverr)
- Set up social accounts
- Add tenant model
- Add API key authentication
- Add usage tracking
- Create simple signup flow
- Build with Next.js + TailwindCSS
- Add pricing table
- Add demo video
- Deploy to Vercel
- Post on Product Hunt
- Post on Hacker News
- Share on Twitter/LinkedIn
- Email 50 potential customers
- Goal: Get first 5 customers
Why?
- SaaS = Recurring revenue (80% of income)
- Self-hosted = One-time sales to enterprises (20% of income)
- Minimal extra work (same codebase)
- Maximum market coverage
Timeline:
- Month 1-2: Build multi-tenancy + billing
- Month 3: Launch MVP with 3 pricing tiers
- Month 4-6: Grow to 25 customers ($5K MRR)
- Month 7-12: Scale to 100+ customers ($20K MRR)
- Year 2: Reach $50K+ MRR, hire first employee
- Year 3: Series A or profitable exit
First-Year Revenue Target: $100K ARR
Your Time Investment: 20-30 hours/week
Initial Investment: $500 (domain, hosting, tools)
Break-Even: Month 2-3
- I'll help you add multi-tenancy
- I'll help integrate Stripe billing
- I'll create landing page template
- You launch in 30 days
- I'll add license key system
- I'll create private GitHub repo
- I'll write sales page copy
- You start selling in 7 days
- I'll create client proposal template
- I'll help you price projects
- You find first client
- You charge $10K+ per project
This codebase is worth $$$. Let's monetize it!
Tell me which option you like:
- AuthVault or different name?
- SaaS or Self-Hosted or Both?
- Free tier or Paid-only?
I'll help you build it! 💰