Blue Beaver Luxury Cabins, LLC
How we got $1.0M
Based on its 3 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
What they do
Blue Beaver Luxury Cabins rents luxury cabins in Broken Bow, Oklahoma, near Broken Bow Lake and Beavers Bend State Park, for vacationers visiting the Broken Bow-Hochatown area.
From the company's website. Industry: Lessors of Residential Buildings and Dwellings.
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.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| BLUE BEAVER LUXURY CABINS, LLC this business | $1.3M | — |
| LAKEWOOD LUXURY CABINS, LLC Broken Bow · 4 employees | $2.6M | 0.4 mi |
| BROKEN BOW CABIN LODGING LLC Broken Bow · 23 employees | $9.3M | 1.3 mi |
| BLUE-TATER, LLC Broken Bow · 24 employees | $11.0M | 1.3 mi |
| Cabin Life Storage Broken Bow | $1.7M | 1.5 mi |
| BEAVERS BEND LUXURY CABIN RENTALS, LLC Broken Bow · 7 employees | $2.8M | 2.5 mi |
| Beavers Bend Storage Broken Bow | $1.7M | 9.2 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.5M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $913K |
| Estimate: the two combined (geometric mean) | $1.3M |
| EBITDA margin (industry, adjusted for size) | 32% |
| EBITDA = revenue × margin | $423K |
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 | $1.0M |
| Multiple for this size and industry | 2.4× |
| Value range | $535K – $1.4M |
| Revenue range | $872K – $1.5M |
| EBITDA range | $278K – $483K |
| 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
People & advisors
Advisors
- BankingFirst State BankPPP / 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
| First State Bank PPP 2020 | All 268 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 | $12K | 3 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Blue Beaver Luxury Cabins, LLC
Blue Beaver Luxury Cabins, LLC is a lessors of residential buildings and dwellings company in Broken Bow, Oklahoma, in business since 2014. Its estimated annual revenue is about $1.3M, with roughly $423K of EBITDA. It has about 3 employees. Its estimated business value is $1.0M (likely range $535K–$1.4M).
Common questions
- Who owns Blue Beaver Luxury Cabins, LLC?
- The owner of Blue Beaver Luxury Cabins, 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 Blue Beaver Luxury Cabins, LLC make?
- SeeBITDA estimates Blue Beaver Luxury Cabins, LLC's annual revenue at about $1.3M (likely between $872K and $1.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Blue Beaver Luxury Cabins, LLC worth?
- About $1.0M, roughly 2.4× its estimated EBITDA of $423K, typical for a lessors of residential buildings and dwellings company its size. Likely range: $535K–$1.4M.
- How many employees does Blue Beaver Luxury Cabins, LLC have?
- About 3, as reported on its PPP loan.
- When was Blue Beaver Luxury Cabins, LLC founded?
- Blue Beaver Luxury Cabins, LLC has been in business since 2014.