Cybercab "Airbnb on Wheels" Fleet Economics Simulator

Dispatch Settings

Vehicle Purchase CapEx $29,990

Active Dispatch Hours 8 hrs / night

Average Passenger Trips / Hr 1.8 trips

Average Gross Fare / Trip $18.50

Tesla Platform Revenue Cut 25%

Electricity Tariff ($/kWh) $0.16

Daily Automated Clean & Turnover $12.00

Monthly Commercial Auto Insurance $185

Gross Monthly Revenue

$8,002.80

~$266.76 / day

Net Monthly Cash Flow

$4,284.15

~$142.81 / day net

Est. Capital Payback

7.0 mos

Vehicle payoff period

Annual Net Cash Flow

$51,409.80

Pre-tax passive yield

24-Hour Network Dispatch Profile Click any hour block to toggle active fleet deployment

Deployed Idle / Charging / Private ★ Historical Surge Density

Monthly Unit Economics & Deductions 30.0 Operational Day Basis

Item	Rate / Assumption	Monthly Impact	% of Gross