Preferred-return track
$4,200 / yr
7% of $60,000 as priority on distributions — only if and when distributable cash exists. Not guaranteed.
Investor portal · Illustrative
Investor terms & diligence
Educational overview for prospective eligible investors under Canadian securities law (including prospectus exemptions such as those contemplated by NI 45-106). This page is not an offer to sell securities and does not solicit the general public.
Current round (illustrative): 6 of 6 slots remainingSubmit Non-Binding LOI →
Key metrics (illustrative)
Founder equity
58%
Operates the fleet
Per-investor equity
7%
42% if fully subscribed
Preferred return
7%
$4,200 / investor · $25,200 company-wide
Illustrative Y1 EBITDA
$63,000
Snapshot assumption only
Returns timeline
Scenario framing for an illustrative $60,000 investment: preferred-return track, ownership track, and combined discussion values. Not forecasts.
Ownership track
7%
Pro-rata share of residual distributable economics after preferred priority, per illustrative cap table.
Combined (illustrative Y1)
$6,846
Example combining preferred + residual under baseline calculator assumptions (~11.4% of investment). Scenario only.
Unit economics (illustrative)
| Assumption | Value |
|---|---|
| Fleet size | 10 Cybercabs |
| Miles / cab / year | 50,000 |
| Net after Tesla + opex ($ / mi) | 0.63 CAD |
| Raise | 6 × $60,000 = $360,000 |
| Use of proceeds (intent) | Vehicle acquisition first; then insurance, Ontario compliance, Tesla onboarding, readiness, contingency |
Final pricing, Tesla network fees, insurance, and utilization will differ. See Transparency for escrow and document placeholders.
For independent third-party Cybercab fleet-economics context (Cern Basher / TeslaNorth summary — USD, not affiliated, not a forecast), see the reference section on Expenses. Those figures are separate from Hamilton Cybercabs' illustrative CAD raise terms above.
Interactive · Illustrative
ROI Calculator
Adjust assumptions to explore sensitivity. Outputs are illustrative only — not forecasts, guarantees, or advice.
Equity structure
Mature-year sensitivity (optional)
Founder % is shown for structure context and is not used in the per-investor residual math above (residual uses equity / inv. %). Preferred is modeled as priority on distributable cash, then pro-rata residual by investor equity.
Projected annual return (Y1)
$24,486
40.8% of investment
Illustrative Year 1 preferred return plus pro-rata distribution from snapshot EBITDA × payout %.
EBITDA (Y1)
$315,000
Distributable (Y1)
$315,000
Your preferred (Y1)
$4,200
Your pro-rata (Y1)
$20,286
Your total (Y1)
$24,486
Simple ROI (Y1)
40.8%
Cumulative ROI (Y5)
223.4%
Payback
Y3
Yearly breakdown
| Year | Preferred | Pro-rata | Your return | Cumulative |
|---|---|---|---|---|
| Y1 | $4,200 | $20,286 | $24,486 | $24,486 |
| Y2 | $4,200 | $21,389 | $25,589 | $50,075 |
| Y3 | $4,200 | $22,546 | $26,746 | $76,821 |
| Y4 | $4,200 | $23,762 | $27,962 | $104,782 |
| Y5 | $4,200 | $25,038 | $29,238 | $134,020 |
Investor packet
Preliminary diligence PDF (to be provided). Request via contact.
Request Investor PacketEscrow & closing
Intended five-step path from docs → escrow → conditions → close or return.
View transparency detail