Sell on Amazon FBA: Private Label

Unit Economics & Cash-Loop Worksheet

Companion to the lessons "Vetting the Numbers Before You Spend" and "Running the Loop: Reorders, Stockouts, and Storage Fees."

1. Landed cost per unit (five lines)

LineWorked exampleYour product
Unit price from the factory$3.50
Packaging and labeling(in line 5)
Freight divided across units (air runs 3-5x sea)$1.20
Duty and tariff allowance (buffer line, not zero)$1.00
Inspection and incidentals across units (~$100-300 per visit)$0.30
Landed cost per unit$6.00

Duty line: the duty-free de minimis threshold for China shipments ended May 2025; get your forwarder's landed duty quote in writing before paying the deposit.

2. Fee stack and margin per unit

LineWorked example ($24.99 product)Your product
Sale price$24.99
Landed cost-$6.00-$ 
Referral fee (~15% of price)-$3.75-$ 
Fulfillment fee (standard size, ~$3-7)-$5.00-$ 
Storage and incidentals-$1.00-$ 
Ads at maturity (budget line; healthy total ad spend 5-15% of revenue)-$4.00-$ 
Margin per unit$5.24 (~21% net)

Worked example from the lesson, labeled example arithmetic on verified fee inputs. Industry reports average net margins of 15-20%; the example sits a notch above.

3. ROI per loop and break-even ACOS

FormulaWorked exampleYours
ROI per loop = margin per unit / landed cost$5.24 / $6.00 = ~87% 
Break-even ACOS = margin before ads / price$9.24 / $24.99 = ~37% 

Decision band: a popular training program once set a 150% ROI floor (higher-capital era, kept as history); the modern lean floor is roughly 60-80% ROI before ordering. Below the band: renegotiate the unit price, find a lighter product, or kill it.

4. Cash-conversion tracker (one loop)

StageBenchmarksDate logged
Deposit paid~30% of order 
Production complete2-4 weeks 
Freight booked; mode chosensea ~40 days / air 5-15 days door to door 
Inventory received and sellablereceiving up to 2 weeks 
First saleorder-to-first-sale commonly 2-3 months 
Payout landssettlement on Amazon's cadence, not yours 
Reorder placedpipeline 60-90 days door to shelf 

5. Reorder point

InputWorked exampleYours
Average daily units8 
Replenishment days (production 2-4 wks + ocean ~40 days + receiving up to 2 wks)80 
Safety stock (weeks)2 (112 units) 
Reorder point = daily units x days + safety8 x 80 + 112 = ~750 units 

Reorder when inventory in Amazon plus on the water drops below the reorder point. Running out decays rank; operators consistently report the climb back costs more than the inventory saved.