Bitcoin Mining Calculator — Blockware x Market Disruptors
Bitcoin Mining Returns Calculator
Antminer S21 XP · $15/TH · $0.07/kWh · Professionally Hosted
Investment Parameters
Investment Amount $100,000
Hold Period 3 Years
Current BTC Price $70,000
Bitcoin Price CAGR 40%
Hashrate / Difficulty CAGR 20%
Income Tax Rate 24%
Miner Retained Value 25%
% of hardware purchase price remaining on balance sheet at period end
Miner Uptime 98%
Revenue and electricity cost both scale with uptime — you're not charged for power when miners are offline
HODL Ratio 50%
← Keep as BTCTake as Cash →
Projected Outcomes
3-Year Projection
⚡
This projection spans the April 2028 Bitcoin Halving. Block reward drops 3.125 → 1.5625 BTC, reducing mining yield by ~50% from that point. Reflected in all figures below.
Mining Production
Total Hashrate0~0 miners
Total BTC Mined0.00Gross over period
Yr 1 Monthly BTC0.000First-year avg/mo
Yr 1 Monthly Revenue$0Gross USD/mo
Yr 1 Elec. Cost/mo$0$0.07/kWh
Yr 1 Net Profit/mo$0After electricity
BTC Accumulation (HODLed from Net Profits)
Total BTC HODLed0.00Cumulative over period
Tax Savings → BTC0.000Bought at starting price
Ending BTC Price$0At period end
BTC Portfolio Value$0HODLed BTC × ending price
Total Cash Distributed$0Non-HODLed net profits
Tax Benefit & Hardware
Est. Tax Savings (Yr 1)$0Section 179 / Bonus Depreciation
Effective Net Investment$0After-tax cost basis
Miner Residual Value$025% of hardware cost
📊 Total Portfolio at End of Period
$0
₿
BTC Holdings (HODLed)
0.000 BTC @ $0
$0
₿
Tax Savings Reinvested in BTC
Bought at starting price
$0
⚙️
Miner Hardware (Residual)
25% on $0 purchase
$0
💵
Cash Distributed (Non-HODL)
Paid out over period
$0
Total Return on Investment
0%
Including tax savings
Portfolio Value$0
+ Tax Savings → BTC$0
+ Tax Savings (Yr 1)$0
− Initial Investment$0
Net Gain / Loss$0
Year-by-Year Breakdown
Year
BTC Price
Diff ×
BTC Mined
Gross Rev.
Elec. Cost
Net Profit
BTC HODLed
Cum. BTC ↑
Cash Out
Assumptions: Antminer S21 XP · 270 TH/s · 3.645 kW · $15/TH purchase price. Network hashrate 993 EH/s · block reward 3.125 BTC · difficulty 144T as of Feb 2026. Halving ~April 2028 reduces block reward to 1.5625 BTC. BTC HODLed is converted from USD net profits at the BTC price at time of earning. All projections are illustrative estimates; actual results will vary. This is not financial or tax advice.
All content is for informational purposes only. Blockware Solutions, LLC, its affiliates including but not limited to Blockware Intelligence, and their respective directors, members, shareholders, officers, managers, employees, and agents (collectively, "Blockware") disclaim any liability or responsibility for the use of or reliance on any information contained in this communication. Blockware is not a law firm, accounting firm, tax advisor, or financial advisor. In addition, Blockware does not provide legal, tax, accounting, business, regulatory or financial advice and does not represent that outcomes described herein will result in any particular investment or tax consequence. Blockware recommends that prospective customers confer with their personal or independent financial and tax advisors about their particular circumstances prior to using or relying on any information contained herein.
🚀 Limited-Time Offer
Ready to Deploy Capital?
Lock in $15/TH pricing while BTC is below $75,000 — includes 1 month free hosting & electricity. Fill in the form and a Blockware specialist will reach out within 1 business day.
