This calculator compares what you would really stop paying for cloud subscriptions with what self-hosting the same jobs on a NAS costs: the hardware (or nothing, if you already own a NAS), electricity at your rate, an offsite backup if you want one, and your time if you count it. It shows the yearly saving, the break-even and the cash over 1 to 10 years in Australian dollars.
A self-hosted app rarely replaces everything a subscription includes, so for each one you choose whether you would cancel it, replace part of it, or keep it. Only the money you would stop paying counts.
1. Your subscriptions
2. The NAS
3. Running it
Choose your subscriptions and setup above to see the savings.
| End of | Subscriptions you would cancel | Self-hosting | Ahead |
|---|
| Subscription | A month | Counted | Self-hosted | Replacement (NTK's view) |
|---|
To find a NAS with the memory and processor these apps ask for, try Find My NAS.
Each paid service, the self-hosted app people use instead, how much of the service it replaces (NTK's view) and what the app's own documentation asks for. Bays are about how much you store and how it is protected; memory and the processor decide which apps run well.
| Paid service | Self-hosted alternative | Replacement (NTK's view) | What the app asks for |
|---|---|---|---|
| Google One | Immich (photos) and Nextcloud (files) | Partial replacement. Photo and file storage and sync only. Anything else the plan includes is not replaced. | Immich: memory 6 GB minimum, 8 GB recommended (4 GB with machine learning off); processor 2 cores minimum, 4 recommended (Immich, checked 2026-10-12) Nextcloud: memory varies with users, apps and activity: at least 128 MB per process, 512 MB per process recommended (Nextcloud, checked 2026-10-12) |
| iCloud+ | Immich (photos) and Nextcloud (files) | Partial replacement. Photo and file storage and sync only. Anything else the plan includes is not replaced. | Immich: memory 6 GB minimum, 8 GB recommended (4 GB with machine learning off); processor 2 cores minimum, 4 recommended (Immich, checked 2026-10-12) Nextcloud: memory varies with users, apps and activity: at least 128 MB per process, 512 MB per process recommended (Nextcloud, checked 2026-10-12) |
| Dropbox Plus | Nextcloud | Strong replacement. File storage, sync and sharing. | Nextcloud: memory varies with users, apps and activity: at least 128 MB per process, 512 MB per process recommended (Nextcloud, checked 2026-10-12) |
| Microsoft 365 | Nextcloud | Partial replacement. File storage and sync only, not the desktop apps (Word, Excel, PowerPoint, Outlook and OneNote) the plan includes. | Nextcloud: memory varies with users, apps and activity: at least 128 MB per process, 512 MB per process recommended (Nextcloud, checked 2026-10-12) |
| 1Password | Vaultwarden (community built, works with the Bitwarden apps) | Advanced, security sensitive. A different product: you move to the Bitwarden apps on your own server, and its security, updates and backups are yours. | Vaultwarden: memory not published by the project (Vaultwarden, checked 2026-10-12) |
| Bitwarden | Vaultwarden (community built, works with the Bitwarden apps) | Advanced, security sensitive. Keeps the Bitwarden apps but moves the server to you; it is not made by Bitwarden, and its security, updates and backups are yours. | Vaultwarden: memory not published by the project (Vaultwarden, checked 2026-10-12) |
| Plex | Jellyfin | Different product, similar use. A different media server. Check the Plex Pass features you use; NTK has not mapped them one for one. | Jellyfin: memory 8 GB for an average server (4 GB may do for Linux without a desktop); hardware that decodes HEVC 10 bit video strongly recommended (Jellyfin, checked 2026-10-12) |
| Adobe | None | No practical replacement. No self-hosted replacement for Adobe's apps. A NAS can hold the photo files. | Nothing to run |
Vaultwarden is a community built server that works with the official Bitwarden apps; it is not made by Bitwarden, its web vault only works over HTTPS, and its maintainers recommend regular backups of its files and database. Bitwarden's own self-hosted server lists 2 GB of RAM as the minimum and 4 GB as recommended. (Vaultwarden, Bitwarden)
When what you would cancel is small next to the hardware and the electricity, the break-even runs past the time you will keep the NAS, and the calculator says so. It also counts nothing for a subscription you would keep for features self-hosting does not replace, which is often most of the value of a bundle. Self-hosting moves updates, security, failed drives and backups from the provider to you; switch on "Count my time" if that matters to you.
Self-hosting can keep primary data on hardware you control, depending on your backup and remote-access design. If you handle personal information, the OAIC explains your obligations (oaic.gov.au). (OAIC, checked 2026-10-12)
Subscriptions. Only what you would stop paying: a subscription you cancel counts in full, one you would pay less for counts the amount you enter, one you keep counts as 0. Yearly billing counts a twelfth of the yearly price each month. US dollar prices are converted at the Reserve Bank rate shown below.
Self-hosting. Upfront: the NAS, the drives and any extra hardware, all at the share of the hardware cost you count, plus your setup time if you count it. A year: electricity (the NAS maker's two published power figures and the hours the drives sleep, times your rate), any offsite backup and other running costs, and your monthly time if you count it. A NAS you already own adds no hardware cost, and no electricity if it runs anyway.
Break-even = upfront cost divided by (what you stop paying a year minus what self-hosting costs to run a year), with four cases: it pays back after some years, it is ahead from the start, the subscriptions catch up, or it never pays back. The cash table counts the same figures year by year; nothing is spread out over years. A break-even later than the period you chose is a straight line from today's figures, not a forecast, and the result says it falls outside the period. Two totals count as similar when the gap between them is 5% or less of the larger one.
| Subscription | Monthly billing | Yearly billing | Checked |
|---|---|---|---|
| Google One Basic (100 GB) | $2.99 a month | $29.99 a year | 2026-09-20, weekly against the vendor's page |
| Google One AI Plus (2 TB) | $14.99 a month | $149.99 a year | 2026-09-20, weekly against the vendor's page |
| Google One AI Pro (5 TB) | $32.99 a month | $329.99 a year | 2026-09-20, weekly against the vendor's page |
| iCloud+ 200 GB | $4.49 a month | monthly only | 2026-09-20, weekly against the vendor's page |
| iCloud+ 2 TB | $14.99 a month | monthly only | 2026-09-20, weekly against the vendor's page |
| iCloud+ 6 TB | $44.99 a month | monthly only | 2026-09-20, weekly against the vendor's page |
| iCloud+ 12 TB | $89.99 a month | monthly only | 2026-09-20, weekly against the vendor's page |
| Dropbox Plus 2 TB | $18.69 a month | $184.67 a year | 2026-09-20, weekly against the vendor's page |
| Microsoft 365 Personal (1 TB) | $16.00 a month | $159.00 a year | 2026-09-20, weekly against the vendor's page |
| Microsoft 365 Family (2 TB shared) | $18.00 a month | $179.00 a year | 2026-09-20, weekly against the vendor's page |
| 1Password Individual | none | US$3.99 a month, billed yearly | 2026-10-12, quoted from the vendor's page |
| 1Password Families (up to 5 users) | none | US$5.99 a month, billed yearly | 2026-10-12, quoted from the vendor's page |
| Bitwarden Premium | none | US$19.80 a year | 2026-10-12, quoted from the vendor's page |
| Plex Pass | $11.00 a month | $110.00 a year | 2026-10-12, quoted from the vendor's page |
| Adobe Photography plan (1TB) | $30.99 a month | monthly only | 2026-10-12, quoted from the vendor's page |
Microsoft 365 Family (2 TB shared): A Family subscription bought before 8 October 2026 keeps 1 TB per person until it renews on or after 2 May 2027; the calculator uses the current offer of 2 TB shared. (Microsoft, checked 2026-10-12)
Australian dollars including GST unless marked US$, as each provider lists them. US dollars are converted at 1.4333 Australian dollars to the US dollar, the Reserve Bank of Australia rate for 2026-09-30 (RBA table F11).
| State | Rate (c/kWh) | What it is | Checked |
|---|---|---|---|
| NSW | 33.96 | Australian Energy Regulator: default market offer (DMO), price cap on standing offers. AER DMO 8 Final Determination 26 May 2026, Section 9(1), avg of 3 NSW zones | September 2026 |
| VIC | 28.2 | Essential Services Commission: Victorian Default Offer (VDO). ESC Victorian Default Offer 2026-27 domestic flat tariff, avg of 5 distribution zones | September 2026 |
| QLD | 27.97 | Australian Energy Regulator: default market offer (DMO), South East Queensland only. AER DMO 8 Final Determination 26 May 2026, Section 9(1), Energex flat rate (SE Queensland) | September 2026 |
| SA | 41.91 | Australian Energy Regulator: default market offer (DMO), price cap on standing offers. AER DMO 8 Final Determination 26 May 2026, Section 9(1) SA Power Networks flat rate | September 2026 |
| WA | 33.26 | WA State Government (Energy Policy WA): regulated tariff (Synergy, set in the State Budget). Synergy Home Plan (A1) from 1 Jul 2026 (WA Government-set tariff) | September 2026 |
| TAS | 24.75 | Office of the Tasmanian Economic Regulator: regulated standing offer (Aurora Energy, maximum price). Aurora Energy Tariff 32 Residential Single Rate from 1 Jul 2026 (OTTER-approved standing offer) | September 2026 |
| ACT | 36.95 | Independent Competition and Regulatory Commission: regulated standing offer (ActewAGL Retail). ActewAGL ACT Standard plan from 1 Jul 2026 (ICRC standing offer), Home all usage | September 2026 |
| NT | 31.68 | NT Government Electricity Pricing Order (enforced by the Utilities Commission): regulated retail price (Electricity Pricing Order). Jacana Energy regulated residential tariff from 1 Jul 2026 | September 2026 |
Enter the rate from your bill for your own figure; on a time of use plan, use your average (blended) rate. 0 c/kWh is accepted, for example when the NAS runs on power you already pay nothing extra for.
Method last reviewed: 2026-10-12. Cloud storage plan prices confirmed: 2026-09-20. Other subscription prices and app facts checked at source: 2026-10-12. Market prices: 2026-10-23. Electricity rates dated from: 2026-09-25.
Your first step for a faulty product is usually the retailer that sold it. The ACCC explains your rights under the Australian Consumer Law at accc.gov.au.
Ask us anything about NAS, storage, or infrastructure. We reply by email.
Message sent!
We'll be in touch soon.