cybercabfleet.si · planner

Fleet Planner preview

A what-if calculator. Every field starts blank because Tesla hasn't published official figures. Enter your own assumptions; results appear once the required fields (*) are filled.
Example loaded: Cern Basher, Individual Owner Cybercab Model #1 (Feb 18, 2026). Only inputs he published that map to these fields were filled (violet outline). His assumptions, not Tesla's figures. Fill the remaining blanks yourself. ↗ Source post

Your assumptions

Revenue per hour mode

Framework idea credited to Cern Basher, "Tesla May Care More About Revenue Per Hour Than Revenue Per Mile" (Oct 12, 2026). ↗ Source post

Utilization (occupied ÷ available)—
Revenue per occupied hour (gross fares)—
Revenue per available hour (gross fares)—
Profit per fleet hour (owner net ÷ available cab-hours)—
Uses daily gross fares from the main inputs. Profit per fleet hour = annual fleet net ÷ (cabs × available hours/day × operating days).

Results (annual)

Per cabFleet
Gross fares——
Network share——
Revenue to owner——
Charging——
Insurance——
Cleaning & maintenance——
Software subscription——
Total costs——
Net (pre-tax)——
Payback (years)—
Upfront fleet cost: — · Net per ride: —
Gross = (fare/mile × paid miles/day + base fare × rides/day) × operating days. Base fare counts only if rides/day is filled. Network share comes off gross. Payback = upfront cost ÷ annual net (ignores financing, depreciation, taxes, downtime, resale). Illustration only, not financial advice.

Take-rate view (15%–50%)

35%
Owner net / cab / yr—
Network revenue / cab / yr—
Take rateOwner netNetwork
Uses all your inputs except the share field, which the slider overrides. Network revenue = gross × take rate + software subscription (if entered). Owner net = gross × (1 − take rate) − all owner costs. The 15–50% range follows the span Cern Basher tested (Feb 19, 2026, source); it is not a Tesla figure.