Three sides of the marketplace. One calculator. Pick your role.
CompuX is a compute credit marketplace that turns AI compute financing into 25-50% more GPU credits through bulk purchasing power. Our Compute Credit Transfusion Engine converts $1M in non-dilutive financing into $1.25M-$1.50M in usable compute — no equity, no warrants, approved in 48 hours.
This calculator models real savings across 23 AI models from 8 providers (OpenAI, Anthropic, Google, Meta, DeepSeek, Groq, Together AI, Mistral) using official April 2026 API pricing. Whether you're an AI startup looking to stretch your inference budget, a GPU provider monetizing idle capacity, or a capital partner evaluating compute-backed lending yields — pick your role below and see your numbers in seconds.
Choose your role
⚡
AI Startup
How much more compute do I get for my budget?
⚙
Compute Provider
How much revenue from my idle GPU capacity?
🏦
Capital Partner
What's my yield on a compute credit portfolio?
Set your scenario
One quick question
This helps us set the right defaults.
AI Startup
Your compute savings
Your savings
CompuX converts your financing into more compute credits through bulk purchasing. Same budget, more GPU-hours.
Monthly spend (direct)$50,000
Monthly spend (CompuX)$37,037
Monthly savings$12,963
Extra compute value$175,000
Cost per 1K tokens —→—
Runway (direct)10 months
Runway (CompuX)13.5 months
$155,556
annual savings with CompuX
Based on 1.35× credit multiplier financing
How does the multiplier work?
$1M in capital → $1.35M in compute credits. You repay the $1M + financing cost (typically 8-12% APR). Your effective compute cost drops by 26%. The multiplier depends on financing amount and term length. Full explanation →
How is this secured? CompuX uses blockable credits — programmable collateral that protects all parties:
For you: credits are real compute, usable on any provider
For capital partners: collateral enforceable in milliseconds, not months
For providers: guaranteed payment from capital partners, not startups
View repayment schedule
Month
Principal
Interest
Payment
Balance
Assumes 10% APR over 24 months. Actual terms depend on creditworthiness and amount. See full terms →
Financing cost assumes 10% APR over 24 months. Net savings = compute savings minus financing cost.
Model Costs
Direct CompuX
100K req · 500 in · 200 out
Model
Provider
In $/M
Out $/M
CompuX In
CompuX Out
Budget Allocation
Input token cost$125
Output token cost$200
CompuX savings$96
Cost per 1K tokens$0.0046
Revenue from CompuX
CompuX fills your idle GPUs with pre-financed startup clients. You earn on capacity that currently generates zero revenue.
Idle GPUs40 GPUs
Idle hours / month29,200 hrs
CompuX rate (85% of spot)$2.98/hr
Revenue at 80% fill$81,760
Current monthly revenue$151,200
New total revenue$232,960
Idle capacity cost (if wasted)$0/yr
+54%
revenue uplift from idle capacity
Your idle GPUs earn at 85% of spot rate via CompuX
Why 85%?
CompuX clients are pre-financed by capital partners — zero payment risk for you. The 15% discount reflects guaranteed payment and fill rate vs. spot market uncertainty. Spot vs credit pricing →
Pre-funded clients · zero payment risk · How it works
Monthly revenue: current vs with CompuX
Current revenue + CompuX fill
80%
target utilization
12+
pre-funded clients
0
payment risk
GPU Market Rates
On-demand CompuX rate (85%)
GPU
Provider
On-demand
CompuX
You earn
H100 SXM
CoreWeave
$6.15/hr
$5.23/hr
85% fill
H100 SXM
Lambda Labs
$2.99/hr
$2.54/hr
85% fill
A100 80GB
CoreWeave
$2.21/hr
$1.88/hr
85% fill
A100 80GB
Lambda Labs
$1.29/hr
$1.10/hr
85% fill
H200
Together AI
$4.19/hr
$3.56/hr
85% fill
Revenue by Fill Rate
At 60% fill$0
At 80% fill (target)$0
At 95% fill (best case)$0
Pre-funded clientsNo payment risk
Avg contract length6-12 months
Portfolio economics
You earn interest on compute credit loans to AI startups. CompuX handles origination, monitoring, and collateral enforcement via blockable credits.
Avg loan size$333,333
Annual interest income$600,000
Expected losses-$150,000
Recovery on defaults (75%)*+$112,500
Net annual income$562,500
11.3%
net portfolio yield
How is yield calculated?
Net yield = (interest income − losses + recovery) / facility size. Recovery rate of 75% assumes blockable credit collateral enforcement. Traditional unsecured lending recovery: 20-40%. Full portfolio analytics →
*75% recovery rate is based on CompuX's programmable collateral model. Blockable credits can be frozen in milliseconds via API — no legal proceedings needed. Traditional lending recovery takes 3-12 months with 20-40% typical recovery. How enforcement works →
Projection note: Assumes 15% annual portfolio growth with stable default rates. Actual returns depend on origination volume, default rates, and collateral enforcement. This is illustrative, not a guarantee.
75%
recovery rate on blockable credits
<10ms
collateral enforcement speed
2-5×
faster than traditional lending
Return modeling
12.5%
Expected IRR (Internal Rate of Return)
Sensitivity: IRR vs Default Rate
Default Rate
Gross Yield
Net Yield
IRR
MOIC
IRR calculated using Newton-Raphson on projected cash flows over selected tenor. MOIC = total distributions / invested capital. Recovery rate: 75% via blockable credits.
Get detailed analytics
Enter your email to access portfolio risk modeling, yield comparisons, and sensitivity analysis.
Risk Analytics
Default rate (portfolio)3%
Recovery rate (blockable credits)70-85%
Net loss after recovery$37,500
Collateral enforcementMilliseconds
Traditional lending recovery3-12 months
Yield Comparison
CompuX compute lending11.3%
Venture debt8-12%
Revenue-based financing6-9%
Treasury / money market4-5%
Key advantageProgrammable collateral
▸ Data sources & methodology
Pricing current as of from official API documentation:
Note: These are API token prices (pay-per-use), not UI subscription plans (ChatGPT Plus, Claude Pro, etc.).
GPU rates from provider public pricing pages. CompuX multiplier (1.25×-1.50×) based on actual financing terms. Recovery rates based on programmable collateral model projections.
About CompuX: Compute credit marketplace and financing platform for AI startups. We work with compute providers (CoreWeave, Lambda, RunPod), capital partners (fintech lenders), and AI startups to make compute affordable through credit multiplier financing. This calculator uses official API pricing and real-world scenarios.
Pricing data last updated: from official provider API documentation.
Ready to get started?
Apply in minutes. Approved in 48 hours. No equity taken.