Beavers Bend Luxury Cabin Rentals, LLC
How we got $2.4M
Based on its 7 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 39% since 2020Today's estimate scaled by the headcount reported each year and that year's prices. A trend, not a record of past sale values.
What we know
Signs of a sale Unlikely to sell soon
- In business 18 years (since 2008)
From public records and the company's website, not a statement that it's for sale.
What they do
Beavers Bend Luxury Cabin Rentals offers luxury cabin rentals in Broken Bow, Oklahoma, and also provides property management services for cabin owners. It describes its stays as perfect for couples, small groups, families and large gatherings.
From the company's website. Industry: Lessors of Residential Buildings and Dwellings.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| BEAVERS BEND LUXURY CABIN RENTALS, LLC this business | $2.8M | — |
| Cabins in Broken Bow Broken Bow | $1.9M | 0.4 mi |
| The Bear Cabins- Property Management Broken Bow | $966K | 1.0 mi |
| Midnight Cowboy Cabin Broken Bow | $1.9M | 2.4 mi |
| BLUE BEAVER LUXURY CABINS, LLC Broken Bow · 3 employees | $1.3M | 2.5 mi |
| LAKEWOOD LUXURY CABINS, LLC Broken Bow · 4 employees | $2.6M | 2.7 mi |
| BLUE-TATER, LLC Broken Bow · 24 employees | $11.1M | 3.6 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $2.9M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.1M |
| Estimate: the two combined (geometric mean) | $2.8M |
| EBITDA margin (industry, adjusted for size) | 29% |
| EBITDA = revenue × margin | $814K |
Figures are shown toward the upper part of their range rather than at its middle.
Brought up to date assuming revenue has grown 8% a year since 2020, when the PPP figures were reported; included above.
| Estimated value = EBITDA × typical sale multiple | $2.4M |
| Multiple for this size and industry | 3× |
| Value range | $1.3M – $3.3M |
| Revenue range | $1.9M – $3.2M |
| EBITDA range | $535K – $928K |
| Industry (NAICS) | Lessors of Residential Buildings and Dwellings (531110) |
EBITDA margin: from IRS tax returns of S corporations in this industry (2019–2022), adjusted for company size: smaller companies typically run higher margins. EBITDA here is after owners' salaries.
Benchmarks: US Economic Census 2022, OK. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
History & advisors
“Beavers Bend Luxury Cabin Rentals was founded in 2008 by Elizabeth Newman, a licensed broker and seasoned real estate agent with deep roots in Southeast Oklahoma.”
Advisors
- BankingFirstBankPPP / SBA lender
From the company's own website and public filings (DOL Form 5500, IRS Form 990, SBA). Roles are as stated there and may be out of date.
Banking relationships
| FirstBank PPP 2020 | All 263 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/13/2020 | first | $33K | 7 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Beavers Bend Luxury Cabin Rentals, LLC
Beavers Bend Luxury Cabin Rentals, LLC is a lessors of residential buildings and dwellings company in Broken Bow, Oklahoma, in business since 2008. It is owned by Elizabeth Newman (Founder). Its estimated annual revenue is about $2.8M, with roughly $814K of EBITDA. It has about 7 employees. Its estimated business value is $2.4M (likely range $1.3M–$3.3M).
Common questions
- Who owns Beavers Bend Luxury Cabin Rentals, LLC?
- Beavers Bend Luxury Cabin Rentals, LLC is owned by Elizabeth Newman (Founder), according to public sources such as the company's website or filings.
- How much revenue does Beavers Bend Luxury Cabin Rentals, LLC make?
- SeeBITDA estimates Beavers Bend Luxury Cabin Rentals, LLC's annual revenue at about $2.8M (likely between $1.9M and $3.2M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Beavers Bend Luxury Cabin Rentals, LLC worth?
- About $2.4M, roughly 3× its estimated EBITDA of $814K, typical for a lessors of residential buildings and dwellings company its size. Likely range: $1.3M–$3.3M.
- How many employees does Beavers Bend Luxury Cabin Rentals, LLC have?
- About 7, as reported on its PPP loan.
- When was Beavers Bend Luxury Cabin Rentals, LLC founded?
- Beavers Bend Luxury Cabin Rentals, LLC has been in business since 2008.