Investment Analysis — 45 Wayside Ln

Barnstable, MA 02668

Based on HUD Small Area Fair Market Rent for Barnstable Town, MA MSA, a 4-bedroom in 02668 carries an estimated $4,350/mo in gross rent — about a 2.38% cap rate and $36,880/yr in estimated NOI at the $1,550,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

3.5

SqFt

2,792

Style

Single Family

Built

2026

Perched atop a private 2-acre hilltop lot with water views at the end of a cul-de-sac, this exceptional new construction offers the perfect blend of luxury, design, and functionality. Thoughtfully designed with 4 bedrooms and 4 baths, the home features an open-concept layout with upscale finishes and flexible living spaces, including dual primary suites on the first and second floors. The stunning interior is highlighted by a dramatic floating glass staircase, sun-filled living spaces, and a designer kitchen with premium Bosch appliances. Additional features include a spacious family room, dining area, mudroom, large walk-in closet, second-floor laundry, farmer’s porch, side deck, paver walkway, and attached 2-car garage. Energy-efficient systems include dual 97% high-efficiency furnaces and dual 14 SEER condensers. Set in a peaceful yet convenient location, this custom home offers modern luxury and timeless coastal appeal. Plans and site information attached.

ADU Potential

Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 900 sq ft (the lesser of 900 sq ft or half the 2,792 sq ft principal dwelling). Lot size: 89,734 sq ft.

Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.