Market comparison
Smith Mountain Lake — Moneta, VA vs Williamsburg, VA
On modelled numbers, Smith Mountain Lake — Moneta carries the higher annual revenue and Williamsburg the stronger occupancy. Same state alternatives
| Smith Mountain Lake — Moneta, VA | Williamsburg, VA | |
|---|---|---|
| Modelled annual revenue | $47,100 | $43,400 |
| Nightly rate | $248 | $205 |
| Occupancy | 52% | 58% |
| Nights booked a year | 190 | 212 |
| Peak season | Jun–Jul–Aug | Apr–May–Oct |
| Season concentration | 54% in top 4 months | 40% in top 4 months |
| Modelled purchase price | $370,000 | $305,000 |
| Modelled cash-on-cash | 11% | 15% |
| Break-even occupancy | 36% | 36% |
| Mid-term monthly rent | $3,350 | $2,750 |
| Short vs mid-term | Close | Close |
| Rule status | Status unpublished | Status unpublished |
| Market type | lake | historic |
Operating costs are modelled at 32% of gross revenue for a nightly rental (cleaning, supplies, utilities, platform fees, maintenance, insurance) and 14% for a monthly rental. Financing assumes a 25% down payment and a 30-year loan at 7%. These are planning assumptions, not quotes — replace them with your own numbers. Rule status is only stated where we hold an official source; otherwise it is marked as needing verification on each market's regulation page.
Dig into Smith Mountain Lake — Moneta, VA
Dig into Williamsburg, VA
Want a second opinion on your property?
Send us the address and we will tell you what we think it can do, what the local rules require, and whether co-hosting makes sense for you.