← The ladder
Worland, WY
RequestedThis is a planning tool, not a prediction. Of the 80 numbers behind a season in Worland, 27 are published figures, 27 are worked out from published figures, and 26 are our own estimates. 43 of them were read straight out of a federal file that covers every city in the country, so there was no citation to trust and no page to misread. You can change any of them. Your result is only as good as the numbers you agree with.
How long until
you have your $10,000 back
4.2 months
After 90 days the project is worth
$8,639
Against the $10,000 you put in
-$1,361
This projects the first 90 days forward in a straight line. Early months
carry start-up drag, so later ones may run better. It is a direction, not a date.
Where the money goes on day one
The project is behind before the car turns a
wheel. That is true in every town on this list, and it is the hole the months above are
measured against.
You put in$10,000
Hard costs, paid once
Down payment on a $28,900 car
-$2,900
Installing home charging
-$2,250
Permits and onboardingplaceholder
-$650
Money left to operate on$4,200
Plus the car equity. You paid $28,900, but it would only fetch
$27,166 the moment it is yours, and you owe $26,000 of that
+$1,166
What the project is worth on day one$5,366
The project is $4,634 down before the
first fare: $2,900 genuinely spent, and $1,734 that vanished the moment the car stopped
being new.
Two honest caveats. The permit figure is marked
placeholder because the model invents it — the obligation is real, the amount is
not researched. And nothing here counts sales tax, excise, title or registration on the
purchase, which vary by state and this model does not yet carry, so every figure is a best
case.
What comes off every fare before you see it
The rider pays100%
The network takesour estimate
−30%
Reaches the business70%
That 30% comes off the
top — before energy, cleaning, insurance, the depot or the loan payment. Every
figure on this page is already after it.
Tesla has published no owner-operator
revenue share for Robotaxi, anywhere, so this is an expectation rather than a reported
figure. 30% is roughly what the established ride-hail platforms take and what people
following the rollout broadly expect. It is the largest single lever in the whole model:
at 25% instead, the same season leaves about 7% more in your hand — more
than any driving decision you can make. Fares also settle 7 days after they are
earned.
People
4,730
Washakie County
Rides a day
25
all operators, town-wide
Fast charging
$0.52
per kWh, public
Why this town is in the game
Bought to test the top of the small band: cold and industrial, and 62.9 miles from the airport it shares with Cody, which is past the 35-mile line at which a field stops counting as a town airport.
What this row rests on
80 numbers describe this town. Every one of
them says where it came from.
27 published by somebody else
27 worked out from those
26 our own estimates
Citations we went back and checked
9 held
/ 10 failed
Anything that failed was demoted to an estimate and says so.
What we could not find out
5
- visitor_air_arrival_share: the nearest commercial airport is 63 miles away, past the 35-mile line at which it stops being this town's airport, so its boardings were NOT divided by this town's visitors -- doing so would have handed a small town a large airport's traffic
- visitor_air_arrival_share: could not be built, so visitors are counted as arriving by road and the visitor stream is a floor
- ridehail_month_share: downgraded to an estimate because 'ridehail_ever_share', which it is derived from, lost its citation
- visitor_air_arrival_share: downgraded to an estimate because 'visitors_year', which it is derived from, lost its citation
- rides_per_day: the five named sources were checked and none publishes a trip count for this city, so the estimate stands on its own arithmetic
Some of the numbers, and where they came from
A sample. The whole pack is in the data API.
Rides a day, whole townour estimate25 rides/day
Total app-hailed trips a day across every operator in the city -- the pool your fleet competes for a share of, not the number you will get. no published figure we could verify
Average paid trip lengthour estimate2.5 miles
Nobody publishes TNC trip length for Worland. The strongest local facts are the city’s 4.588 sq mi land area and a 10.5-minute mean one-way commute, which together imply a compact in-town paid trip, not a national 6-mile taxi trip. no published figure we could verify
Passengers boarding a yearpublished37,437 enplanements/year
Overnight electricitypublished0.0921 $/kWh
Evening electricitypublished0.15432 $/kWh
Insurance on each car after the firstworked out216 $/month
What each additional vehicle adds to the premium. Lower than the first car because a fleet policy spreads the administrative part of a premium across the vehicles while the risk part scales with them -- which is part of why growing is the way out of the trap.
A small commercial bay, per monthworked out634 $/month
This is a derivation, not a local quote: a national published figure scaled by a published local index. Nobody publishes what a 1,500 square foot bay lets for in a town this size, because small commercial bays let privately, one handshake at a time, and no ind
A full interior cleanworked out61 $
This is a derivation, not a local quote: a national published figure scaled by a published local index. Nobody publishes a full interior detail in a town this size, because it is a manual service: keeping a price list current is work, and the price is whatever
Demand generatorspublished
Washakie Medical Center (18-bed CAH); Admiral Beverage HQ/bottling plant (Pulliam Ave); Crown Cork & Seal can plant (~104 employees as of 2021); Wyoming Sugar Company beet factory; Washakie Museum & C
Wikipedia names the manufacturing employers; Banner names the hospital; the museum is the town’s cultural venue and unofficial visitor centre; the fairgrounds is where the fair, BBQ festival and Oktoberfest actually fill the town. Admiral’s ~2,000 employees (F
Wikipedia (Worland, Wyoming)Published paid-ride countour estimate0 trips/year
No published TNC or taxi trip count for Worland or Washakie County. Zero here means none found, not zero trips. Van-Go public demand-response is reported to NTD (8,173 unlinked passenger trips in 2023) but that is FTA rural transit, not TNC/taxi, so it is not no published figure we could verify
Researched 2026-09-11 on pipeline 2.1.0. Measured on sim 1.5.0, 12 seeds, median reported. A result is only comparable to another from the same sim version.