wow, thats quite a thorough calculation of expenses. But I'd assume a leased car probably has less maintanence costs, but certainly added costs for gas.

I'm not sure if you factored in commercial insurance for a leased vehicle which will be more expensive per month, compared to personal auto insurance for own car. Factoring the commercial/rideshare auto insurance in, will leave little wiggle room.