I’d go one step back: is €496,800 your complete acquisition cost, including any transaction and financing expenses that apply to your situation? Otherwise the 6.7% is being calculated on too small a base.
I also wouldn’t assume one generic “bad year” captures the risk. Model tenant turnover...