Thank you all for the feedback! I’ve updated the comparison to use a 36-month loan, and also included sales taxes on the residual. Now its $134,404 (finance) vs. $141,453 (lease).
Loan
Vehicle and Fees = $118,150
Processing Fee = $195
Documentation = $75
Sales tax = $9,452
Registration = $108
Deposit = ($1,000)
Total Costs = $126,980
4.69% APR, 36 months
$100,00 loan
$26,980 down
$2,984 / month for 36 months = $107,424
Total Spent = $134,404
Lease
Vehicle = $116,500
Destination Fee = $1,650
Acquisition Fee = $995
Upfront taxes = $1,050
Document fee = $450
Registration fee = $383
EV Credit = ($7,500)
Loyalty Credit = ($2,000)
Deposit = ($1,000)
Total Costs = $110,078
$10,019 down (includes first month payment)
35 months * $1,636 = $57,260
Total = $67,279
Residual = $68,680
Sales Tax on Residual = $5,494
Total Spent = $141,453