How did you calculate the 0.64 BTC?
Is your revenue after 3 years 0 on BTC mining?
Can you use the infrastructure or electrical for the purpose of the cabinet after 3 years? This could reduce the initial costs. Maybe postpone the full cabinet building and invest in btc but this would be very risky.