1 / 3
Total CapEx
$178,088
Hardware + Construction
Net Income
$1,104
Rental Income - OpEx
Revenue
$4,050/mo
Run Rate
Payback
34.6 Months
Cash-on-Cash: 34.7%
Funding
Express Interest
Requires Allocation
Bill of Materials
SiliconComputePowerHardwareStorageCoolingConstruction
| Item | Category | Unit Cost | Qty | Total |
|---|---|---|---|---|
| NVIDIA RTX 6000 Blackwell Max-Q (96GB) | Silicon | $7,061 | 8 | $56,488 |
| AMD EPYC 9124 Platform + MZ73-LM0 | Compute | $2,000 | 2 | $4,000 |
| Dual PSU (1600W + 1000W) | Power | $600 | 2 | $1,200 |
| Phanteks Enthoo Pro 2 + Cabling | Hardware | $500 | 2 | $1,000 |
| NVMe Storage (1TB OS + 4TB Cache) | Storage | $400 | 2 | $800 |
| CPU Cooler + Case Fans | Cooling | $300 | 2 | $600 |
| Construction (1,200 sqft @ $95/sqft) | Construction | $95 | 1200 | $114,000 |
| Total Project CapEx | $178,088 | |||
Residential Configuration
Rig Count2 / 3
Min: 1Max: 3
Construction Cost$95/sqft
Min: $50Max: $200
Square Footage1,500 sqft
Min: 1,500Max: 4,000
Rent per Sqft$1.15 /sqft
Min: $0.50Max: $2.50
GPUs
8 Units
Est. Revenue
$1,725/mo
Project CapEx
$206,588
Facility Specifications
Total GPUs8x RTX 6000 Blackwell
Total VRAM768GB (96GB/card)
Rig Configuration2x Seed Rigs (4 GPU each)