FS.02Fleet Services // Profitability Estimator
TURN SLIDERS. WATCH THE ASSET BREATHE.
A live model of Cybercab fleet economics. Adjust fleet size, operating hours, and deployment density — the projection re-computes against reference fare data from active Robotaxi markets.
INPUT PARAMETERS
Fleet Size10 units
Operating Hours16 hrs/day
Deployment City
City Density
PROJECTED NET ANNUAL EARNINGS
$336,579
GROSS / YEAR
$626,827
CAPEX
$275,000
PAYBACK
0.8 yrs
RIDES / VEHICLE / DAY
9.3
PER-RIDE ECONOMICS
SHOWING THE WORK
Fare Collected$18.40
− Tesla Network Fee (30%)− $5.52
− ENERGY / CHARGE− $0.90
− CLEANING / SERVICE− $0.40
− INSURANCE− $1.10
− MAINTENANCE− $0.60
Net Per Ride$9.88
MONTHLY BREAKDOWN — WIREFRAME
▢ OPEX▣ PLATFORM■ NET
AVG MONTHLY NET
$28,048
PEAK MONTH
$27,997
01
02
03
04
05
06
07
08
09
10
11
12
* MODEL ASSUMPTIONS: $27,500 unit CAPEX (midpoint of Tesla's $25k–$30k target), 30% platform fee to the Tesla network, ~$3.00 operating cost per ride (energy, cleaning, insurance, maintenance), reference fares from active Robotaxi markets, 365 operating days. Illustrative only — not investment advice.