"At 100 million visitors, $25M translates to $4 a month per user in ad funds. $4, per user, per month, sustained for 24 months."

Unless I'm misunderstanding what you are trying to say, you're off by an order of magnitude:

$25M/100M = $0.25

Maybe it's not so insane after all.