Buy-to-let mortgage calculator for Czech property
Rent may cover the mortgage payment without covering every outgoing. Enter the price, deposit, interest rate and rent to estimate the result after costs and tax, and the return including a future sale.
Does the rental flat add up? Start with an estimate.
Estimate the monthly shortfall or surplus, the return on your equity and how it compares with an ETF. The current example is a 45 m² one-bedroom flat (2+kk) in Prague costing CZK 7.9M.
- a month
- −CZK 18,104
- return a year
- 7.9%
- Rating
- Investment with caveats
Inputs
Where is the flat and what is the price?
How much will you contribute towards the price?
You contribute CZK 1,580,000 towards the price; the model finances the remaining CZK 6,320,000 with a mortgage.
How will you rent it out?
A residential tenancy rather than accommodation sold by the night.
What rent will you get?
Indicative rent for Prague: CZK 20,800 (462 CZK/m²). This is based on city asking rents; check comparable flats.
The model uses a 5.1% mortgage rate, payments of CZK 3,825 a month (including CZK 2,250 of services paid by the tenant while occupied), a sale after 10 years and estimated tax.
Values marked ≈ come from market data, your other inputs or model assumptions. Check them and adjust where needed.
Results
Investment with caveats. Monthly cash flow: −CZK 18,104.
A return of 7.9% a year falls short of the 8% target, in a pessimistic scenario the return drops to 0.9%, you also pay interest and costs out of pocket (CZK 8,526 a month on top of principal).
How we rated it0 of 3 checks passed
- Return ()7.9%
target at least 8%, below 4% red
- Resilience: return in a pessimistic scenario0.9%
target at least 4% (IRR), below 0% red. Pessimistic scenario: price growth 2.0%, rate after fixation 6.1%, 11 occupied months a year.
- Cost coverage−CZK 8,526
CZK 8,526 a month short of running costs, interest and taxes
- Why these thresholds →