Why are you so overly conservative
You are forgetting to account for the online booking bonus, the welcome bonus points, and if you are going to hit 40+ nights for the year there are also the 10k pts for each 10 nights so 1k pts per night.
I believe if you stay at hotels 5k pts per night, your net cost is negative.