No, I did not factor in implicit rent, I was looking at from the point of view of it being an investment.

Renting a place out has other costs. Tenant damage, tenants who don't pay rent, tenants who sue you (and landlords always lose), lawyer expenses, time when it sits vacant, vandalism, advertising, having to deal with the tenants, etc.