Home / Bitcoin miners / Bitmain Antminer S21 XP Immersion / Future projection
Set where you think bitcoin is going and how fast the network grows; the tool walks this machine day by day from today to the end of 2029 at UAE’s rate of 6.5¢/kWh and its real uptime.
At the defaults — bitcoin at $150,000 by the end of 2029 in a straight line from $77,903 today, difficulty up 0.5% at every adjustment — one Bitmain Antminer S21 XP Immersion (300 TH/s) landed and set up for $4,267 mines 0.0906 BTC over 1156 days for $7,615 of electricity. Sold daily that returns -$2,318 (-54% on the machine); held to the end, $1,712 (40%).
| Month | Bitcoin mined | BTC price (assumed) | Revenue | Electricity | Profit |
|---|---|---|---|---|---|
| Nov 2026 | 0.00366 | $79,651 | $288.64 | $191.04 | $97.60 |
| Dec 2026 | 0.00388 | $81,586 | $312.52 | $204.21 | $108.31 |
| Jan 2027 | 0.00383 | $83,521 | $316.50 | $204.21 | $112.29 |
| Feb 2027 | 0.00343 | $85,269 | $289.19 | $184.45 | $104.74 |
| Mar 2027 | 0.00375 | $87,204 | $323.74 | $204.21 | $119.53 |
| Apr 2027 | 0.00359 | $89,076 | $316.75 | $197.62 | $119.13 |
| May 2027 | 0.00367 | $91,012 | $330.76 | $204.21 | $126.55 |
| Jun 2027 | 0.00352 | $92,884 | $323.33 | $197.62 | $125.70 |
| Jul 2027 | 0.00359 | $94,819 | $337.33 | $204.21 | $133.12 |
| Aug 2027 | 0.00355 | $96,754 | $340.51 | $204.21 | $136.29 |
| Sep 2027 | 0.00340 | $98,627 | $332.44 | $197.62 | $134.81 |
| Oct 2027 | 0.00348 | $100,562 | $346.43 | $204.21 | $142.22 |
| Nov 2027 | 0.00333 | $102,435 | $337.97 | $197.62 | $140.34 |
| Dec 2027 | 0.00340 | $104,370 | $351.94 | $204.21 | $147.72 |
| Jan 2028 | 0.00337 | $106,305 | $354.58 | $204.21 | $150.37 |
| Feb 2028 | 0.00311 | $108,115 | $334.01 | $191.04 | $142.98 |
| Mar 2028 | 0.00329 | $110,050 | $359.42 | $204.21 | $155.21 |
| Apr 2028 | 0.00210 | $111,923 | $233.26 | $197.62 | $35.64 |
| May 2028 | 0.00161 | $113,858 | $181.98 | $204.21 | -$22.23 |
| Jun 2028 | 0.00154 | $115,731 | $177.15 | $197.62 | -$20.48 |
| Jul 2028 | 0.00158 | $117,666 | $184.08 | $204.21 | -$20.14 |
| Aug 2028 | 0.00156 | $119,601 | $185.07 | $204.21 | -$19.14 |
| Sep 2028 | 0.00149 | $121,473 | $180.01 | $197.62 | -$17.61 |
| Oct 2028 | 0.00153 | $123,408 | $186.90 | $204.21 | -$17.31 |
| Nov 2028 | 0.00146 | $125,281 | $181.70 | $197.62 | -$15.92 |
| Dec 2028 | 0.00149 | $127,216 | $188.57 | $204.21 | -$15.64 |
| Jan 2029 | 0.00148 | $129,151 | $189.36 | $204.21 | -$14.85 |
| Feb 2029 | 0.00132 | $130,899 | $171.68 | $184.45 | -$12.77 |
| Mar 2029 | 0.00145 | $132,834 | $190.75 | $204.21 | -$13.46 |
| Apr 2029 | 0.00138 | $134,707 | $185.24 | $197.62 | -$12.39 |
| May 2029 | 0.00142 | $136,642 | $192.04 | $204.21 | -$12.18 |
| Jun 2029 | 0.00135 | $138,514 | $186.41 | $197.62 | -$11.21 |
| Jul 2029 | 0.00138 | $140,449 | $193.18 | $204.21 | -$11.03 |
| Aug 2029 | 0.00137 | $142,385 | $193.71 | $204.21 | -$10.50 |
| Sep 2029 | 0.00131 | $144,257 | $187.93 | $197.62 | -$9.69 |
| Oct 2029 | 0.00134 | $146,192 | $194.65 | $204.21 | -$9.56 |
| Nov 2029 | 0.00128 | $148,065 | $188.77 | $197.62 | -$8.85 |
| Dec 2029 | 0.00131 | $150,000 | $195.45 | $204.21 | -$8.76 |
A projection is arithmetic on your assumptions, not a forecast, and nothing here is investment advice. Bitmain Antminer S21 XP Immersion profitability history · Bitmain Antminer S21 XP Immersion specifications and price · Bitmain Antminer S21 XP Immersion review: the air XP's 13.5 J/TH for less per terahash · Bitmain Antminer S21 XP review