H2o Sports Rental LLC
How we got $316K
Based on its 6 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 36% 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 |
|---|---|---|
| H2O SPORTS RENTAL LLC this business | $499K | — |
| VOLUNTEER TENNIS INC Tulsa · 1 employees | $160K | 1.1 mi |
| BE READY 24/7 CPR LLC Tulsa · 1 employees | $324K | 1.2 mi |
| MISS SHELLYS SCHOOL OF DANCE INC Bixby · 11 employees | $851K | 1.2 mi |
| GILLINGHAM FBBC LLC Tulsa · 5 employees | $560K | 1.2 mi |
| TADPOLE SWIM SCHOOL CORP. Tulsa · 5 employees | $605K | 1.2 mi |
| JLH RESOURCES, INC. Tulsa · 25 employees | $3.8M | 1.4 mi |
The full calculation
| Employees reported to the SBA | 6 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $531K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $361K |
| Estimate: the two combined (geometric mean) | $499K |
| EBITDA margin (industry, adjusted for size) | 24% |
| EBITDA = revenue × margin | $122K |
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 | $316K |
| Multiple for this size and industry | 2.6× |
| Value range | $166K – $433K |
| Revenue range | $328K – $569K |
| EBITDA range | $80K – $139K |
| Industry (NAICS) | Sports and Recreation Instruction (611620) |
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
Advisors
- BankingStride 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 Roles are as stated there and may be out of date.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
| Stride Bank, National Association PPP 2020, PPP 2021 | All 504 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/6/2020 | first | $11K | 6 |
| 1/20/2021 | second | $25K | 2 |
About H2o Sports Rental LLC
H2o Sports Rental LLC is a sports and recreation instruction company in Tulsa, Oklahoma. Its estimated annual revenue is about $499K, with roughly $122K of EBITDA. It has about 6 employees. Its estimated business value is $316K (likely range $166K–$433K).
Common questions
- Who owns H2o Sports Rental LLC?
- The owner of H2o Sports Rental 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 H2o Sports Rental LLC make?
- SeeBITDA estimates H2o Sports Rental LLC's annual revenue at about $499K (likely between $328K and $569K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is H2o Sports Rental LLC worth?
- About $316K, roughly 2.6× its estimated EBITDA of $122K, typical for a sports and recreation instruction company its size. Likely range: $166K–$433K.
- How many employees does H2o Sports Rental LLC have?
- About 6, as reported on its PPP loan.