You might have also included
You might have also included the cost of car insurance, which I have heard is quite high for a Tesla. The other issue is that, according to personal accounts I have read or watched, repairs on any Tesla are very expensive. A full analysis of expected cost of ownership would likely be even more favorable for the RAV-4.