Black Rock Roost, LLC
How we got $624K
Based on its 5 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 18% 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
What they do
Black Rock Roost is a cabin lodging business in Talihina, Oklahoma, located in the Kaimichi Mountains. The site invites guests to stay in its cozy cabins and explore the surrounding outdoors.
From the company's website. Industry: Hotels & motels.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| BLACK ROCK ROOST, LLC this business | $530K | — |
| Kiamichi Country Inn Talihina | $1.9M | 0.1 mi |
| ROCKIN H HOSPITALITY, LLC Talihina · 4 employees | $839K | 0.1 mi |
| Rockin H Inn Downtown Talihina | $1.9M | 0.1 mi |
| Magnolia Guest House Talihina | $1.9M | 0.2 mi |
| TULLY HENA LLC Talihina · 2 employees | $537K | 0.3 mi |
| Hootie Creek Guest House Talihina | $1.9M | 0.3 mi |
The full calculation
| Employees reported to the SBA | 5 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $641K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $338K |
| Estimate: the two combined (geometric mean) | $530K |
| EBITDA margin (industry, adjusted for size) | 36% |
| EBITDA = revenue × margin | $189K |
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 | $624K |
| Multiple for this size and industry | 3.3× |
| Value range | $329K – $854K |
| Revenue range | $349K – $605K |
| EBITDA range | $124K – $216K |
| Industry (NAICS) | Bed-and-breakfast inns (721191) |
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. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
History & advisors
Advisors
- BankingShamrock Bank, National AssociationPPP / 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
| Shamrock Bank, National Association PPP 2020 | All 130 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/15/2020 | first | $11K | 5 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Black Rock Roost, LLC
Black Rock Roost, LLC is a hotels & motels company in Talihina, Oklahoma, in business since 2023. Its estimated annual revenue is about $530K, with roughly $189K of EBITDA. It has about 5 employees. Its estimated business value is $624K (likely range $329K–$854K).
Common questions
- Who owns Black Rock Roost, LLC?
- The owner of Black Rock Roost, LLC isn't in public records we've found yet. If you own or run the business, you can add or correct its details on SeeBITDA.
- How much revenue does Black Rock Roost, LLC make?
- SeeBITDA estimates Black Rock Roost, LLC's annual revenue at about $530K (likely between $349K and $605K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Black Rock Roost, LLC worth?
- About $624K, roughly 3.3× its estimated EBITDA of $189K, typical for a hotels & motels company its size. Likely range: $329K–$854K.
- How many employees does Black Rock Roost, LLC have?
- About 5, as reported on its PPP loan.
- When was Black Rock Roost, LLC founded?
- Black Rock Roost, LLC has been in business since 2023.