Example Praha 2+kk
Monthly owner cost
31 684 Kč
Rental score
32/100
Price per m2
109 091 Kč
Gap to target price
0 Kč
Expected rent
24 000 Kč
Rent estimate
Manual rent from the user or listing. Verify it before relying on the score.
Negative monthly cashflow after mortgage and estimated costs.
The score may look useful, but several important inputs are still weak or unverified.
Deal readiness
Draft onlyTreat this as a draft: 1 missing and 8 unverified assumption(s) need work.
Break-even rent
31 684 Kč
Price for neutral cashflow
4 169 324 Kč
Price for 4% net yield
5 250 000 Kč
Price for 5% net yield
4 200 000 Kč
Market-aware negotiation gap
No clear gap shown by this target
Local reference for Vinohrady / Praha 2, adjusted for 2+kk is about 185 500 Kč/m2, giving a rough market price band of 9 700 000 Kč - 10 700 000 Kč. The asking price is -41.2% versus that reference. The rent-only financial target is 4 169 324 Kč - 4 169 324 Kč, so verify real sold comps before negotiating.
How these targets are counted
- Break-even rent is monthly mortgage plus monthly fees plus the maintenance reserve.
- Price for neutral cashflow solves the purchase price where the entered rent covers mortgage, fees, and reserve with the entered down payment, rate, and duration.
- The 4% and 5% net-yield prices use annual net rent divided by the target yield, then subtract renovation cost.
- The negotiation gap uses the detected local area and layout reference first, then shows the rent-only financial target as a second check.
These are deterministic targets from the entered rent, fees, mortgage, down payment, renovation assumptions, detected layout, and available local price references. They are not a professional valuation or a substitute for sold comparable apartments.
The basic model has no obvious score lever. Keep the assumptions conservative and verify legal, technical, and mortgage risks.
Low impact
For a family with kids, verify schools, kindergartens, parks, and safe routes nearby.
High impactCheck layout quality: separate bedroom, storage, stroller access, elevator, and usable shared spaces.
Medium impactVisit at different times to check street noise, safety, and building atmosphere.
Medium impact