that is a very easy price to calculate, and if you've done the calculation, you've noticed that landlords are not being realistic about things.
at this point, a lot of them are not adjusting rent down because it will reflect on their property value, which is an additional hidden variable in the equation.
It should not be profitable to keep property empty. It is a drain on society.