LCOC / IRR & DSCR Calculator for AI GPU Deployments

Stress-test GPU unit economics, debt coverage, and cashflows before you commit to lease or build pathways. Adjust power pricing, utilization, and financing to see how quickly coverage tightens or loosens.

Deployment assumptions
Set the commercial terms, load profile, and financing structure for your GPU stack.

Total GPUs deployed in this scenario.

Typical IT draw: 0.7 kW · Revenue baseline €4.80 per GPU-hour.

Switch between an opex lease payment and a financed CapEx build.

Defaults to GLRI median €1,850.00 per GPU-month.

Uses €27,000.00 per GPU when financing via CapEx.

Lease or amortization tenor.

Annual cost of capital or lease IRR.

Minimum coverage lenders require.

Blended delivered energy pricing.

Facility efficiency multiplier.

Average GPU runtime across the month.

Scenario outputs
Run the calculator to view LCOC, IRR, and DSCR projections.

Set your deployment assumptions on the left and hit “Calculate scenario” to benchmark economics.

Monthly cashflow snapshot
Quick view of revenue, energy spend, and coverage.

Outputs populate after you run the calculator. Use them in lender memos or board updates.

Explore More

Related Tools

PRO TOOL

Investment Model

Full datacenter investment financial model

Try Pro Tool
PRO TOOL

Lease vs Own Model

Strategic GPU ownership decision tool

Try Pro Tool
PRO TOOL

DSCR Calculator

Debt Service Coverage Ratio for project finance

Try Pro Tool