🌎 Upmetrics is now available in

English

Français

Deutsch

Español

Italian

Portuguese

Taxi Business Plan (QueenCity Taxi Services, LLC)

Table of Contents

    Executive Summary

    QueenCity Taxi Services is a privately owned taxi company that operates taxi operations within the city of Charlotte, North Carolina, and provides taxi services for scheduled airport transfers to the Charlotte Douglas International Airport. The owner and operator of the business is a full-time driver and manager, Malik Turner.

    The area of operation is the Uptown Charlotte and surrounding residential streets, as well as travel to the airport. Operations are intentionally simple, using one sedan with phone-based bookings and a Google Business listing. The business does not employ dispatch staff, does not operate a mobile application, and has no employees. This structure keeps fixed costs low while allowing flexible scheduling.

    The startup costs are about $45,000, including owner savings of $25,000 and a vehicle loan of $20,000 to buy a good used sedan. The startup capital will be used to cover the cost of buying a vehicle, permits, commercial insurance, simple branding, phone and payment infrastructure, initial fuel and maintenance, and working capital.

    This was due to a continued increase in population and traffic at the Charlotte airport, which favors reliable taxi services. The unpredictable rideshare fares are not so preferred by many customers as opposed to fixed fares, which are more predictable. Target clients consist of locals, passengers, and regular riders who want to have direct and trusted services.

    It will generate revenue of between $110,000 and $150,000 in the first year, assuming constant daily ride traffic and low average ticket prices. The low operating costs and one model of vehicle will also allow the business to break even after the daily demand has stabilized.

    Want a professional plan like this sample?

    Upmetrics AI generate a complete, investor-ready plan for you

    Plans starting from $14/month

    ai assistant blog

    Company Overview

    Legal Structure and Ownership

    QueenCity Taxi Services operates as a sole proprietorship or single-member LLC registered in North Carolina. The business is 100% owned and operated by Malik Turner.

    Address and Service Area

    The business location is in Charlotte, North Carolina, and targets Uptown, residential neighborhoods, and major travel directions heading to the Charlotte Douglas International Airport. The service focuses on local point-to-point transportation and planned airport transportation, rather than extensive city coverage.

    Founder Experience Summary

    The owner and the only driver of QueenCity Taxi Services is Malik Turner. He spent his time in the transportation operations and customer service, and that explains why he is attentive to punctuality, transparent pricing, and reliable service. The company will be a one-person business so as to maintain quality, scheduling, and cost effectiveness.

    Mission

    The mission of QueenCity Taxi Services is to offer safe and reliable transportation to local clients and airport travelers who are willing to use reasonable prices and direct contact by phone. The company is not focused on scale or fleet expansion, but rather on consistency, safety, and repeat customers.

    Business Model

    Revenue is generated through standard local city rides and pre-booked airport transfers using one sedan. All bookings are handled directly by the owner through phone calls, Google Business Profile listings, and repeat customers. There are no employees, no dispatch system, no mobile application, and no corporate or medical transport services.

    Future Goals

    The primary goal is to establish a steady and predictable income stream through consistent daily ride volume rather than rapid expansion. In the first year, the business aims to achieve stable utilization of the single vehicle, build a base of repeat airport customers, and maintain positive cash flow after operating expenses.

    On the operational side, the company aims to ensure minimal fixed costs through the minimization of overheads, no extra vehicles, and owner-only operation. Service objectives comprise the on-time pickups, effective communication with customers, and high reliability during the early mornings and late-night airport traveling.

    Long-term objectives are concerned with maintaining income and sustenance, and not size. The owner intends to keep the one-vehicle model and grow the level of repeat bookings, referrals, and direct customer relations.

    A business plan shouldn’t take weeks

    Draft using AI

    Market Summary

    Charlotte demand indicators

    Population and employment in the city of Charlotte, especially in the Uptown and surrounding central neighborhoods. The current residential and mixed-use in Centre City is an indication of the current urban activity and density. This environment will contribute to the regular demand of daily transport requirements such as commuting, carrying out errands, and short-distance transport within the city.

    Airport Transportation Demand

    Charlotte Douglas International Airport is among the busiest airports in the region, recording high traffic of passengers all year round. Early-morning and late-night flight schedules make the airport transportation a consistent option due to the demand among travelers who are more concerned about guaranteed pick-ups and predictable prices.

    Uptown Worker Base

    The Uptown Charlotte hosts the big population of daily labor force with an estimated number of 125,000 office workers based on 2024 Centre City estimations. The majority of employees attend the workplace several days a week, which leads to the regular transportation demand during weekdays.

    Office activity, residential units, restaurants, and event venues make the demand for short-distance trips and airport connections, and thus provide consistent weekday and evening rides only.

    High-density Residential Demand

    South End and NoDa are some of the neighborhoods that have experienced tremendous growth in terms of apartments and mixed-use development. A large proportion of the population in these regions can afford one car or no cars, and they are more dependent on taxis to make short journeys, evening excursions, shop, and visit the airport.

    Us office space under construction
    Source

    Dense housing clusters place many potential riders within limited geographic areas, supporting consistent daily ride volume for a local operator.

    Rideshare Gaps and Taxi Relevance

    Although rideshare services account for a significant share of on-demand travel, they are not always offered at predictable prices and during peak hours, early mornings, and late nights.

    This creates continued demand for traditional taxi services that offer

    • Direct communication
    • Advance booking
    • Price clarity

    Target Customer Groups

    QueenCity Taxi Services primarily serves:

    • Airport travellers seeking scheduled pickups and clear pricing
    • Local residents in central Charlotte who need short, reliable trips
    • Repeat customers who prefer direct phone-based service over apps

    The business focuses on a narrow, well-defined customer base that supports steady demand without requiring fleet expansion or complex systems.

    If you are unsure which details to include, our advanced AI research assistant can help you review market data and structure your analysis more clearly.

    Competitive Analysis

    Direct Local Taxi Competitors

    Charlotte has a small number of established taxi operators that primarily run fleet-based, on-demand services. These companies focus on broad city coverage rather than personalized or scheduled service.

    Competitor Operating Model Strengths Limitations
    Crown Cab Company Traditional fleet with phone dispatch Long-standing presence, basic city coverage Airport pickups depend on driver availability; limited scheduling reliability
    Yellow Cab of Charlotte Larger fleet with leased drivers Wide geographic reach Inconsistent response times; variable vehicle condition
    Small independent taxis One to two vehicle operators Local familiarity Irregular availability; limited online visibility

    The major part of the traditional taxi operators is focused on the immediate city ride and is highly dependent on the driver who is available at the moment. This renders them unreliable when it comes to pre-booked airport journeys, particularly in the early mornings or when there is a late night.

    Indirect Competitors

    Rideshare platforms are the primary indirect competitors.

    Competitor Type Strengths Limitations
    Uber and Lyft App convenience; large driver pools during normal hours Surge pricing; unreliable availability during peak, early morning, or late-night periods; inconsistent pickup commitment

    Rideshare services handle a large share of casual trips but often fall short for riders who need predictable pricing and confirmed pickup times, particularly for airport travel.

    Positioning of QueenCity Taxi Service

    QueenCity Taxi Services operates within Charlotte’s local transportation market with a primary focus on pre-booked airport transfers. Charlotte Douglas International Airport serves approximately 58.8 million passengers annually, indicating consistent year-round demand for airport ground transportation.

    Charlotte douglas international airport passenger numbers by year
    Source

    The demand for airport travel is stable because of a constant inflow of passengers and a large number of early morning and late flights. Within these time windows, the capacity of rideshare may be low, and the prices are usually subjective. This gives a chance to the planned taxi services, which provide assured pickup and fixed-price services.

    Taxi service may be preferred by many passengers in cases of visiting the airports due to the fact that the cost is predictable, the interaction is direct, and the service can be booked in advance. QueenCity Taxi Services responds to this preference, but by providing transparent rates to the airport and pickups that are controlled by the owner, the traveler will end up having less uncertainty, as they will be able to rely on the transport.

    The business does not operate ADA-equipped vehicles and does not serve corporate or contract-based accounts. This is intentional, as the primary target market consists of individual travelers and local residents who do not require specialized vehicles or account billing. By locking out these segments, the business is able to have a simple operating structure, a regular operating schedule, and minimal fixed costs.

    Prioritizing airport transfers and local repetitive clients over city rides with a huge fleet, or on-demand operation or surge pricing, QueenCity Taxi Services can offer a solid alternative to the clientele that value certainty and predictability over demand availability or the pricing inherent to surge pricing.

    Stop searching the internet for industry & market data

    Get AI to bring curated insights to your workspace

    Try Upmetrics AI

    Market research

    Services and Pricing

    Standard City Rides

    QueenCity Taxi Services provides local point-to-point city rides within Uptown Charlotte and nearby residential neighborhoods. The rides include the day-to-day routes like commuting, shopping, nighttime outings, and short routes in central destinations.

    It charges on simple and local taxi rates based on meter or zone estimates, depending on the length of the trip and conditions. Fares are kept clear and consistent to avoid price swings commonly seen with rideshare services.

    Airport Transfers

    The company offers pre-booked airport transfers in and out of Charlotte Douglas International Airport. Flat or estimated prices on trips to the airport are based on standard routes, so passengers can be aware of the cost beforehand.

    Airport services focus on:

    • Early-morning departures
    • Late-night arrivals
    • Scheduled pickups requested in advance

    This service is designed for travellers who prefer confirmed pickup times and predictable pricing.

    Waiting Time

    Waiting time may be charged when the driver is required to remain on-site due to customer delays, including airport curbside waits or multi-stop trips. Waiting charges are applied in short time blocks to keep pricing clear and fair.

    Excluded Services

    The following services are not offered in Year 1:

    • Wheelchair-accessible or ADA transport
    • Non-emergency medical transport
    • Corporate billing or monthly accounts

    This keeps operations simple and aligned with a one-driver, one-vehicle structure.

    Booking and Payments

    Rides are booked directly through phone calls, Google Business Profile listings, and repeat customers. Payments are accepted via card or cash using a basic mobile payment setup. There is no mobile app, dispatch software, or third-party booking system.

    For pre-booked airport and scheduled rides, customers are requested to cancel at least two hours in advance. Late cancellations or no-shows may result in a partial charge to cover reserved time and fuel costs. This policy helps protect availability and manage scheduling for a single-vehicle operation.

    Save hours of manual writing. Use an AI-powered business plan generator that builds a complete draft with all the details lenders need.

    Operations Plan

    Hours of Operation

    QueenCity Taxi Services operates on a flexible daily schedule set by the owner. Typical operating hours range from 8 to 12 hours per day, with availability adjusted based on demand. Priority is given to early-morning and late-night airport transfers, along with daytime local trips in central Charlotte.

    Staffing Model

    The business is fully owner-operated. Malik Turner is the sole driver and handles all driving, bookings, payments, and basic vehicle upkeep. There are no employees, no dispatcher, and no contracted drivers.

    Daily Operations

    All rides are handled directly by the owner. Bookings are received through phone calls, Google Business Profile listings, and repeat customers. Trips are scheduled manually to reduce idle time and unnecessary mileage.

    Taxi services business daily operations
    Source

    Daily activities include:

    • Driving and passenger service
    • Scheduling airport pickups and local trips
    • Fueling and basic vehicle checks
    • Payment collection and simple recordkeeping

    The operating area is intentionally limited to maintain reliable response times and manageable daily mileage.

    Vehicle and Maintenance

    The business operates one sedan suitable for daily city driving. Preventive maintenance is being conducted on a schedule to reduce downtime and unpredictable repair expenses.

    Routine maintenance includes:

    • Oil changes and inspections at standard mileage intervals
    • Tire checks and rotations
    • Brake and fluid inspections
    • Prompt servicing of any mechanical issues

    During the off-hours, maintenance is to be scheduled in order not to interfere with revenue-generating time.

    Vehicle Downtime Plan

    As a single-vehicle operation, QueenCity Taxi Services follows a simple approach to managing vehicle downtime. For short-term maintenance or minor repairs, pre-booked rides may be rescheduled when possible, with customers contacted directly and given advance notice.

    If the vehicle is unavailable due to extended repairs or an accident, the business will temporarily pause new bookings and cancel/reschedule existing reservations when services cannot be provided. Customers are informed promptly so they can make alternative arrangements, particularly for time-sensitive airport trips.

    A small repair and maintenance reserve is maintained within working capital to address unexpected issues and support timely vehicle repairs. In Year 1, the business does not rely on rental vehicles or backup drivers, avoiding additional insurance and operational complexity. Any interruption in service is handled through clear communication with the customers in terms of managing expectations.

    Compliance and Insurance

    Taxi services business compliance and insurance
    Source

    QueenCity Taxi Services upholds all necessary local taxi or for-hire permits, commercial auto, and vehicle inspections as stipulated by the City of Charlotte and the State of North Carolina. Records are kept organized for renewals and compliance checks.

    Safety and Service Standards

    Safety and reliability are core operating priorities. The owner carries out daily checks of the vehicles and keeps a clean and well-maintained car. Direct communication to riders guarantees clarity in pickup time, price clarity, and reliability of service without having to be dependent on third-party systems.

    AI Writing

    Does your plan sound generic and template-like

    Refine your plan to adapt to investor/lender interests

    Refine Your Plan

    Sales and Marketing Plan

    Channel Mix Overview

    QueenCity Taxi Services focuses on simple, repeatable channels that generate direct ride requests without ongoing overhead, prioritizing marketing efforts that result in phone calls and pre-scheduled rides.

    Marketing spend is intentionally modest and focused on channels that directly generate calls and bookings.

    Activity Monthly Spend Purpose
    Google Business Profile visibility and local ads $150 Capture high-intent local and airport searches
    Printed cards and vehicle decals $50 Local awareness and referrals
    Local taxi directories $50 Supplemental exposure
    Contingency and seasonal adjustments $50 Coverage for peak travel periods
    Total Monthly Budget $300 Aligned with solo cash flow

    The mix keeps spending focused on measurable acquisition channels, rather than broad awareness campaigns.

    Taxi services business channel mix overview

    Phone bookings and word-of-mouth referrals are core acquisition channels but do not require direct marketing spend and are therefore excluded from the paid marketing allocation chart.

    Airport-Focused Acquisition

    The Charlotte Douglas International Airport has a consistent pre-booking ride demand, especially during the early mornings and late nights. QueenCity Taxi Services will position itself as a dependable substitute to ride-hailing services during these times.

    Airport marketing focuses on:

    • Clear airport pricing shared during booking calls
    • Encouraging advance reservations for morning and late-night flights
    • Building repeat airport customers rather than one-time trips

    No formal airport partnerships or permits are relied on in Year 1 beyond required compliance.

    Local and Repeat Customer Strategy

    Local riders are acquired through consistent service and direct communication rather than promotions. Most of the customers like having a local taxi number they can call upon when they need it frequently, like when they are going to work, running errands, and visiting airports.

    Retention methods include:

    • Consistent pickup times
    • Familiar driver relationship
    • Simple booking without apps or surge pricing

    Repeat riders form the core revenue base over time.

    Promotions

    Promotions are limited and practical, designed only to encourage trial without eroding margins.

    Promotion Purpose Scope
    First airport ride discount Encourage initial booking Limited-time, one ride only
    Repeat rider preference Build loyalty Priority scheduling when available

    No discounts are offered for medical, corporate, or ADA services, as these are not part of the business model.

    Brand Position and Messaging

    Brand Position

    QueenCity Taxi Services is branded as a reliable, owner-operated taxi company aimed at customers who believe in reliability rather than convenience when using the taxi. The company has been established on the basis of certain pricing, guaranteed pick-up, and direct contact with the driver, not on-demand or app-based volume.

    In contrast to such rideshare platforms, which focus on speed and dynamic pricing, QueenCity Taxi Services is focused on reliability in the case of planned trips, especially airport transportation and regular local routes. The owner-operated system enhances the sense of responsibility, consistency, and familiarity with the services that are valued by the riders who like to know who is picking them and at what time.

    The brand is not competing with size, technology, and prices. It competes on trust, clarity, and repeat use.

    Core Messaging Pillars

    Pillar What It Communicates Why It Matters to Customers
    Reliability Pickups are confirmed and honoured Reduces anxiety for airport and time-sensitive trips
    Predictable Pricing Clear fares discussed at booking Avoids surprise charges and surge pricing
    Direct Access Riders speak directly with the driver Builds confidence and simplifies coordination
    Local Focus Service concentrated in central Charlotte Improves response times and familiarity
    Owner Accountability Same driver, consistent service Encourages repeat usage and trust

    Key Message Themes

    Messaging across listings, phone conversations, and printed materials focuses on practical benefits rather than promotional language.

    Primary message themes include:

    • “Pre-booked airport pickups with clear pricing.”
    • “Reliable local taxi service without surge pricing”
    • “Direct phone booking, no app required”
    • “Owner-operated service you can count on”

    The messages will be aimed at establishing a clear expectation about the prices, reliability of pickups, and the simplicity of booking, and attracting riders who prioritize being transported on a schedule and are able to rely on dependable services as opposed to on-demand or surging services.

    Brand Tone and Voice

    The brand voice is intentionally straightforward and grounded.

    Tone characteristics:

    • Practical and calm
    • Clear and direct
    • Respectful and professional
    • Free of exaggerated claims

    Language avoids references to fleet size, advanced technology, or round-the-clock availability beyond realistic owner capacity. The goal is to communicate dependability without overstating scope.

    Visual and Local Presence

    QueenCity Taxi Services maintains a simple and consistent visual presence focused on recognition, clarity, and trust at the local level.

    Key elements include:

    • Clean vehicle decals displaying the business logo, name, and phone number
    • Consistent use of the logo, service name, and contact details across Google Business Profile and local directories
    • Simple printed cards with the logo and phone number shared with repeat and airport customers
    • Clear, readable branding designed for visibility during daily operations

    Overall, the visual approach supports easy recall, credibility, and direct contact rather than decorative or promotional branding.

    AI Writing

    Don’t spend weeks on your first draft

    Complete your business plan in less than an hour

    Try Upmetrics AI

    Fleet Plan and Vehicle Strategy

    QueenCity Taxi Services operates with a single sedan suitable for daily city driving and airport transfers in Charlotte. The selection of fleet strategy is deliberately low to correspond with the owner-operator concept and maintain fixed expenses at a low level.

    As mentioned earlier, the Charlotte Douglas International Airport attracted about 58.8 million passengers in 2024, which ensures the stable need for high-quality transportation services to the airport, especially in the early morning and nighttime. A single preserved sedan can be used to cover this need in a specific service area without the complexity and expenses of a multi-vehicle fleet.

    Vehicle Details

    Item Description
    Vehicle Count One sedan
    Vehicle Type Used or lightly financed midsize or compact sedan
    Primary Use Local city rides and pre-booked airport transfers
    Ownership Owner-operated, no leased or spare vehicles

    No ADA vans, specialty vehicles, or secondary units are included in Year 1.

    Vehicle Rationale

    The single-vehicle approach allows the business to:

    • Control operating costs
    • Maintain consistent service quality
    • Avoid downtime caused by coordinating multiple vehicles or drivers
    • Align capacity with the realistic daily ride volume for one driver

    Vehicle selection prioritizes fuel efficiency, reliability, and ease of maintenance rather than fleet standardization.

    Equipment and Setup

    Operating equipment is intentionally limited to essentials required for daily service.

    Equipment Purpose
    Smartphone Navigation, calls, and bookings
    Mobile card reader Accept card and digital payments
    Basic vehicle decals Identification and local visibility

    No dispatch software, GPS fleet tracking, radios, or uniforms are required for the operating model.

    Insurance and Compliance

    The business maintains commercial auto insurance appropriate for taxi or for-hire operations, along with all required local permits, vehicle inspections, and decals mandated by the City of Charlotte and the State of North Carolina. Coverage applies to one vehicle only and does not include ADA or medical transport endorsements.

    Financial Plan

    QueenCity Taxi Services operates a capital-light, owner-operated model with one vehicle and no employees. Financial projections are based on realistic daily ride volume, predictable airport and local trip demand, and a low fixed-cost structure. The business is designed to reach break-even quickly and remain flexible during slower periods.

    Startup Costs

    QueenCity Taxi Services requires $45,000 in total startup funding. This is invested with the help of $25,000 of owner savings and a $20,000 vehicle loan used to purchase a used sedan.

    The total cost of the sedan is $30,000. $20,000 is financed through the vehicle loan, and the remaining $10,000 paid from the owner’s savings. The balance of owner funds is used to cover permits, commercial insurance, initial setup costs, and working capital.

    Category Amount ($)
    Used sedan purchase (loan + owner contribution) 30,000
    Permits and licenses 2,500
    Commercial insurance deposit 4,500
    Branding and decals 1,500
    Phone and payment setup 1,000
    Initial fuel and maintenance 3,000
    Working capital buffer 2,500
    Total Startup Cost 45,000

    There are no additional vehicle purchases, fleet investments, or system financing included in Year 1.

    Taxi services business startup costs

    There is no fleet loan, no dispatch software financing, and no expansion capital included in Year 1.

    Revenue Assumptions (Year 1)

    The following assumptions reflect average stabilized operations across Year 1, not initial launch months.

    Assumption Value
    Average daily rides 18
    Operating days per year 300
    Average fare per ride $24
    Annual ride volume 5,400
    Projected Year 1 Revenue $130,000

    *The operations will start with the lower utilization during the first months, and the ride volume will grow as the repeat airport customers and local riders are established. Although monthly revenue in the first year can be more aligned with a run rate of around 90,000 annualized, the Year 1 projection will show slow growth in the number of rides per day and airport transfer that will lead to an average annual revenue of around $130,000.

    Need to create solid financial projections?

    Use our AI forecasting tool to build realistic, visually-appealing financials

    Plans starting from $14/month

    ai assistant blog

    Revenue Forecast (3-Year)

    Year Revenue ($)
    1 130,000
    2 145,000
    3 160,000

    Taxi services business revenue forecast

    Monthly Projections (Year 1)

    Month Projected Revenue ($)
    January 8,000
    February 9,000
    March 10,000
    April 11,000
    May 12,000
    June 12,500
    July 13,000
    August 12,500
    September 11,000
    October 10,500
    November 10,000
    December 11,500
    Total Year 1 Revenue 130,000

    *Note: Monthly revenue estimates are done in response to a slow rise in daily flight and airport transfers per month. The first months of the year indicate low usage in the startup period, whilst the months of the middle and end of the year are characterized by people riding frequently, as they are regulars and people who have pre-booked airport trips. This would take an average of about 18 rides per day at an average fare of $24 per ride that year, which would be in agreement with the Year 1 revenue assumptions.

    Taxi services business monthly projections

    If you want to present financial numbers more clearly, Upmetrics helps you create structured visuals that improve clarity and readability in your business plan.

    Projected Profit & Loss Statement (3 Years)

    Category Year 1 ($) Year 2 ($) Year 3 ($)
    Revenue 130,000 145,000 160,000
    Variable Costs
    Fuel 24,000 26,000 28,000
    Repairs & maintenance 6,000 7,000 8,000
    Payment processing fees 2,500 2,800 3,000
    Total Variable Costs 32,500 35,800 39,000
    Gross Profit 97,500 109,200 121,000
    Fixed Operating Expenses
    Commercial auto insurance 9,000 9,500 10,000
    Licenses, permits & inspections 3,000 3,200 3,400
    Marketing & advertising 3,600 3,600 3,600
    Phone & data 1,800 1,900 2,000
    Accounting & admin 2,000 2,200 2,400
    Total Fixed Expenses 19,400 20,400 21,400
    Operating Income 78,100 88,800 99,600
    Interest expense (vehicle loan) 2,000 1,600 1,200
    Depreciation 6,000 6,000 6,000
    Pre-Tax Income 70,100 81,200 92,400
    Estimated taxes 14,000 16,200 18,500
    Net Income 56,100 65,000 73,900
    Owner Draw (44,000) (55,000) (60,000)
    Retained Earnings (Increment) 12,100 10,000 13,900
    Cumulative Retained Earnings 12,100 22,100 36,000

    Projected Cash Flow (3 Years)

    Category Year 1 ($) Year 2 ($) Year 3 ($)
    Operating Activities
    Net income 56,100 65,000 73,900
    Depreciation 6,000 6,000 6,000
    Working capital changes (net) (2,500) (300) (300)
    Net Cash from Operations 59,600 70,700 79,800
    Investing Activities
    Vehicle purchase (30,000) 0 0
    Net Cash from Investing (30,000) 0 0
    Financing Activities
    Vehicle loan proceeds 20,000 0 0
    Owner cash contribution 25,000 0 0
    Loan principal repayment (4,800) (4,800) (4,800)
    Owner draw (44,000) (55,000) (60,000)
    Net Cash from Financing (3,800) (59,800) (64,800)
    Net Change in Cash 25,800 10,900 15,000
    Beginning Cash 0 25,800 36,700
    Ending Cash 25,800 36,700 51,700

    Projected Balance Sheet

    Category Year 1 ($) Year 2 ($) Year 3 ($)
    ASSETS
    Cash 25,800 36,700 51,700
    Accounts receivable 2,000 2,500 3,000
    Prepaid expenses 3,000 3,200 3,400
    Total Current Assets 30,800 42,400 58,100
    Vehicle (gross) 30,000 30,000 30,000
    Accumulated depreciation (6,000) (12,000) (18,000)
    Net Fixed Assets 24,000 18,000 12,000
    Total Assets 54,800 60,400 70,100
    LIABILITIES
    Accounts payable 1,500 1,700 1,900
    Accrued expenses 1,000 1,200 1,400
    Current loan portion 4,800 4,800 4,800
    Total Current Liabilities 7,300 7,700 8,100
    Long-term vehicle loan 15,200 10,400 5,600
    Total Liabilities 22,500 18,100 13,700
    OWNER’S EQUITY
    Owner investment 25,000 25,000 25,000
    Retained earnings 12,100 22,100 36,000
    Total Owner’s Equity 37,100 47,100 61,000
    Total Liabilities + Equity 54,800 60,400 70,100

    Break-Even Analysis

    Metric Result
    Annual rides (Operating days per year = 300) 18 × 300 = 5,400
    Average fare per ride $24.00
    Variable cost per ride 32,500 ÷ 5,400 = 6.02
    Monthly fixed expenses 19,400 ÷ 12 = 1,617
    Contribution margin per ride 24.00 − 6.02 = 17.98
    Break-even rides per month 1,617 ÷ 17.98 ≈ 90 rides
    Operating days per month 25
    Break-even rides per day 90 ÷ 25 = 3.6 rides
    Break-even monthly revenue 90 × 24 = 2,160
    Break-even annual revenue 2,160 × 12 = 25,920

    Business Ratios

    Ratio Year 1 Year 2 Year 3
    Gross Margin 75.0% 75.3% 75.6%
    Net Margin 43.2% 44.8% 46.2%
    Current Ratio 4.22 5.51 7.17
    Quick Ratio 3.81 5.09 6.75
    Debt-to-Equity Ratio 0.61 0.38 0.22
    Return on Assets (ROA) 102.4% 107.6% 105.4%
    Return on Equity (ROE) 151.2% 138.0% 121.1%

    Elevated return ratios reflect the owner-operator structure and low equity base rather than scale or pricing power.

    Don’t waste time using spreadsheets

    Try Upmetrics AI

    Funding Requirements

    Scenario Type: Owner-funded startup with vehicle-only financing
    Business Model: Solo, owner-operated taxi service
    Entity: QueenCity Taxi Services
    Location: Charlotte, North Carolina

    QueenCity Taxi Services requires $45,000 in total startup funding to launch operations with one vehicle. Funding consists of $25,000 in owner cash and a $20,000 vehicle loan applied toward the purchase of a used sedan. The business does not seek fleet financing, dispatch system loans, or institutional business credit.

    Funding Sources

    Source Amount ($)
    Owner cash contribution 25,000
    Vehicle loan (used sedan) 20,000
    Total Funding 45,000

    Use of Funds

    The total cost of the sedan is $30,000, funded through the vehicle loan and a portion of owner cash. Remaining owner funds are used for startup setup and working capital.

    Use Amount ($)
    Vehicle purchase (loan + owner contribution) 30,000
    Permits and licenses 2,500
    Commercial insurance deposit 4,500
    Branding and decals 1,500
    Phone and payment setup 1,000
    Initial fuel and maintenance 3,000
    Working capital buffer 2,500
    Total Uses 45,000

    Loan Details

    Item Detail
    Loan type Used vehicle auto loan
    Loan amount 20,000
    Term 48–60 months
    Estimated interest rate 8–9 percent
    Collateral Financed vehicle only
    Guarantee Personal guarantee by the owner

    The loan is limited strictly to the vehicle and does not involve business assets, fleet collateral, or expansion financing.

    The Quickest Way to turn a Business Idea into a Business Plan

    Fill-in-the-blanks and automatic financials make it easy.

    Upmetrics Team

    Upmetrics Team

    Upmetrics is the #1 business planning software that helps entrepreneurs and business owners create investment-ready business plans using AI. We regularly share business planning insights on our blog. Check out the Upmetrics blog for such interesting reads. Read more

    Business Plan Outline
      upms-symbol-50x50

      Plan your business in the shortest time possible

      Template modal

      Create a great Business Plan with great price.

      Streamline your business planning process with Upmetrics.