You didn't include the fee in the payback, and you are confusing monthly with annual interest rates
Ahh you caught the mistake with the interest periods! Thanks!
How does that make any sense?
But you're probably right in this case - Stripe likely include their fee in the monthly payments - updated the sheet.
Appreciate the feedback!