Is $5,584 based on a signed lease, comparable rentals, or an asking rent? That missing fact may matter as much as the expense estimate. Also, does the villa have an HOA, and who pays landscaping and utilities? One vacant month covers lost rent, but not necessarily cleaning, leasing costs and...