I have top of the line mini splits and my real world full year of heating data in my real house. I don't need your spreadsheets.
What people pay for heat varies. Local climate varies and heat source and heat source options vary. If you have geothermal already you may be right. I can't have that and run air to air mini splits. If you are using resistive electric heat for some reason a miner is a no brainer.
In my travel trailer I have found an s9 is the financially best possible heater given the constraints of that environment for example.