Investment Analysis — 88 Long Beach

Rockport, MA 01966

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 01966 carries an estimated $3,390/mo in gross rent — about a 1.38% cap rate and $23,399/yr in estimated NOI at the $1,700,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,612

Style

Single Family

Built

2019

Waterfront cottage on beautiful Long Beach. Custom-built in 2019, it features modern amenities alongside classic cottage charm. Decorated like a feature in Coastal Living magazine. The home offers an open floor plan where the living room, custom kitchen with large island and built-in dining area creates a perfect space for entertaining. Two bedrooms and a full bath complete the first floor. The second-floor features two en-suites, including a primary bedroom with a full bath, a wet bar, and a private deck overlooking the ocean. Windows throughout the home fill the space with natural light and the sounds of the ocean waves. Outside, choose to sit on the front covered porch or the back deck which includes an outdoor shower, either spot is perfect for unwinding after a day at the beach. Most furniture stays with the property. Start making your memories at Long Beach. Leased land with seasonal occupancy from April 1st to December 1st. Must be cash buyer, Private showings only

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: 806 sq ft (the lesser of 900 sq ft or half the 1,612 sq ft principal dwelling). Lot size: 3,180 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.