I'm curious - did you model reserved instance pricing, or on-demand pricing in your comparison? AWS typically charges ~1/3rd the price for a 3-year reserved instance vs. on demand pricing. This comparison would be much more apples to apples if you are purchasing hardware with CapEx that typically depreciates over 3-5 years.
