📝 Your Assumptions
Start typing to search for a Tesla Robotaxi city — or adjust sliders manually below.
📍 Austin
— LIVE
$
4h24h
Estimated operational hours per day
0.53.0
$3$30
220
0.150.45
$0$800
$0$300
$0.05$0.40
$0$500
0%30%
0%30%
Maintenance, charging, and idle time
📈 Your ROI Breakdown
Based on your inputs, here's the financial picture.
Daily Profit
$0
After all costs and fees
Monthly
$0
Annual Profit
$0
Total ROI
0%
Payback Period
—
Daily Revenue
$0
🎯 Break-Even Analysis
Break-Even Trips/Day—
Break-Even Fare—
📊 5-Year Projection
Cumulative Profit
$0
Vehicle Resale Value
$0
📈 Scenario Comparison
Conservative
$0
Base
$0
Optimistic
$0
Revenue$0
Platform Fee-$0
Electricity-$0
Maintenance-$0
Insurance-$0
Cleaning-$0
Loan Payment-$0
Total Costs-$0
⚡ All figures are estimates. Actual results will vary based on location, utilization, and market conditions.
🚗 Like what you see? Let us run it for you.
Avacabs manages Cybercabs end-to-end for investors — you collect the earnings, we handle the rest.
Talk to Avacabs →
How to Use This Calculator
1
Enter the Cybercab purchase price
Use Tesla's estimated price of $30,000 or adjust based on your expectations. This is the total purchase price before your down payment.
2
Choose Cash or Financed
Select how you plan to pay. Cash shows Total ROI on the full purchase price. Financed shows cash-on-cash return on your down payment with the power of leverage.
3
Adjust operating assumptions
Set your expected hours per day, trips per hour, and average fare. These directly impact your revenue. Use Tesla's Austin rates ($1.40/mile + $3 base fare) as a starting point.
4
Add your operating costs
Enter electricity cost, maintenance, insurance, cleaning, platform fees, and downtime. These vary by location — we've provided conservative estimates to start.
5
Review your results
See your daily, monthly, and annual profit, ROI percentage, payback period, break-even analysis, and 5-year projections. Use the breakdown to understand exactly where your money goes.
What Your Results Mean
Understanding each figure helps you make a more informed decision about Cybercab ownership.
Daily / Monthly / Annual Profit
Your net earnings after all costs — revenue, platform fees, electricity, maintenance, insurance, cleaning, and loan payments. This is what you actually take home.
Total ROI
Your annual profit divided by the total vehicle cost (cash price). This shows the return on the full investment.
Cash-on-Cash ROI
Your annual profit divided by your actual cash invested (down payment). This shows the return on your money with leverage. Only shown for financed purchases.
Break-Even Analysis
Shows the minimum trips per day or fare needed to cover your operating costs. This helps you understand the risk floor of your investment.
5-Year Projection
Shows cumulative profit over 5 years and estimated vehicle resale value (50% of purchase price after 5 years).
Scenario Comparison
Conservative (-20% revenue, +20% costs), Base (your inputs), and Optimistic (+20% revenue, -20% costs). Shows the range of possible outcomes.
❓ Frequently Asked Questions
Where do these numbers come from?
The calculator is based on Tesla's published Cybercab pricing, Austin ride-hailing data, and standard commercial vehicle operating costs. We update assumptions as new data becomes available.
How accurate is this calculator?
It's an estimate — not financial advice. Actual results will vary by city, utilization, and market conditions. We built this to help you understand the potential economics, not guarantee them.
What's included in the operating costs?
Maintenance, insurance, cleaning, electricity, platform fees, and downtime. We use conservative estimates based on industry averages and Tesla's published rates.
What's the difference between Total ROI and Cash-on-Cash ROI?
Total ROI is on the full vehicle price ($30,000). Cash-on-Cash ROI is on your down payment only — it shows the power of leverage when you finance the vehicle.
What are the Conservative, Base, and Optimistic scenarios?
These show different possible outcomes: Conservative (-20% revenue, +20% costs), Base (your exact inputs), and Optimistic (+20% revenue, -20% costs). This helps you understand the risk range of your investment.
Is this a real investment opportunity?
No. This is a free educational tool to help you understand the potential economics of Cybercab ownership. We are not selling vehicles, offering investments, or providing financial advice. Always do your own research.