Lake Shore Motel
How we got $765K
Based on its 3 employees and its payroll, both reported for PPP in 2021 and brought up to date.
What we know
Estimated value over time
▲ 9% since 2021Today'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 |
|---|---|---|
| LAKE SHORE MOTEL this business | $650K | — |
| RADHA KRISHNA LLC Mannford · 3 employees | $578K | 0.0 mi |
| Keystone Lake Motel Mannford | $1.9M | 3.8 mi |
| T-Rise Ranch Terlton | $1.9M | 5.3 mi |
| Bear's Glen Cabins Sand Springs | $1.9M | 5.6 mi |
| Deerfield Ranch OK Mannford | $1.9M | 7.4 mi |
| Circle R Horse Lodge Sand Springs | $1.9M | 8.7 mi |
The full calculation
| Employees reported to the SBA | 3 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $841K |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $386K |
| Estimate: the two combined (geometric mean) | $650K |
| EBITDA margin (industry, adjusted for size) | 36% |
| EBITDA = revenue × margin | $232K |
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 | $765K |
| Multiple for this size and industry | 3.3× |
| Value range | $403K – $1.0M |
| Revenue range | $428K – $741K |
| EBITDA range | $153K – $264K |
| Industry (NAICS) | Hotels (except Casino Hotels) and Motels (721110) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
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
- BankingCustomers 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 Roles are as stated there and may be out of date.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
| Customers Bank PPP 2021 | All 220 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 3/2/2021 | second | $11K | 3 |
About Lake Shore Motel
Lake Shore Motel is a hotels & motels company in Mannford, Oklahoma. Its estimated annual revenue is about $650K, with roughly $232K of EBITDA. It has about 3 employees. Its estimated business value is $765K (likely range $403K–$1.0M).
Common questions
- Who owns Lake Shore Motel?
- The owner of Lake Shore Motel 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 Lake Shore Motel make?
- SeeBITDA estimates Lake Shore Motel's annual revenue at about $650K (likely between $428K and $741K), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Lake Shore Motel worth?
- About $765K, roughly 3.3× its estimated EBITDA of $232K, typical for a hotels & motels company its size. Likely range: $403K–$1.0M.
- How many employees does Lake Shore Motel have?
- About 3, as reported on its PPP loan.