...and you guys are not even taking into account that there will be GTX 11 generation next year. This will kill resell value and make your hashrate not competitive against GDDR6 etc.
Agreed, this is another reason that ROI estimates greater than 12 months are really unrealistic, in that new hardware will come out making the calculations even less likely to hold up over such a long period of time.