This assumes avg $200 / month / user. With unilateral splice out you can pick when you bring back unused liquidity.
You can back out minimum vol if you assume an on-chain cost per user, but if you’re really worried about that you can charge up front or recurring to recoup on-chain fees.
Most are underestimating lightning volume