Because rent treatment can be property- and contract-specific, use someone familiar with the applicable Vienna tenancy framework before relying on future increases or re-letting at €2,279. The spreadsheet cannot resolve that uncertainty.
The permitted rent and contract structure can depend on details of the property and applicable Austrian rules. Don’t assume the advertised rent is freely repeatable with the next tenant; have the specific unit and proposed tenancy reviewed locally.