How we got $9.8M
Based on its 46 employees and its payroll, both reported for PPP in 2020 and brought up to date.
Estimated value over time
▲ 14% 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
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| LAXMI INN LLC this business | $6.6M | — |
| Comfort Inn & Suites | $1.9M | 0.1 mi |
| Motel 6 Shawnee | $1.9M | 0.1 mi |
| La Quinta Inn and Suites Shawnee | $1.9M | 0.1 mi |
| SHIV PROPERTIES LLC Shawnee · 12 employees | $1.9M | 0.1 mi |
| Baymont Inn & Suites Shawnee | $1.9M | 0.1 mi |
| JM SWAMI LLC Shawnee · 13 employees | $1.6M | 0.1 mi |
The full calculation
| Employees reported to the SBA | 46 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $6.3M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $5.4M |
| Estimate: the two combined (geometric mean) | $6.6M |
| EBITDA margin (industry, adjusted for size) | 25% |
| EBITDA = revenue × margin | $1.7M |
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 | $9.8M |
| Multiple for this size and industry | 5.9× |
| Value range | $5.2M – $13.4M |
| Revenue range | $4.3M – $7.5M |
| EBITDA range | $1.1M – $1.9M |
| Industry (NAICS) | Hotels (except Casino Hotels) and Motels (721110) |
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
- BankingAlva State Bank & Trust CompanyPPP / 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 Roles are as stated there and may be out of date.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
| Alva State Bank & Trust Company PPP 2020, PPP 2021 | All 172 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/7/2020 | first | $163K | 46 |
| 2/24/2021 | second | $225K | 32 |
Public records
Matched to this business by name and address from public government data; a match can occasionally be wrong.
About Laxmi Inn LLC
Laxmi Inn LLC is a hotels & motels company in Shawnee, Oklahoma. It is owned by Kelly Chandra. Its estimated annual revenue is about $6.6M, with roughly $1.7M of EBITDA. It has about 46 employees. Its estimated business value is $9.8M (likely range $5.2M–$13.4M).
Common questions
- Who owns Laxmi Inn LLC?
- Laxmi Inn LLC is owned by Kelly Chandra, according to public sources such as the company's website or filings.
- How much revenue does Laxmi Inn LLC make?
- SeeBITDA estimates Laxmi Inn LLC's annual revenue at about $6.6M (likely between $4.3M and $7.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Laxmi Inn LLC worth?
- About $9.8M, roughly 5.9× its estimated EBITDA of $1.7M, typical for a hotels & motels company its size. Likely range: $5.2M–$13.4M.
- How many employees does Laxmi Inn LLC have?
- About 46, as reported on its PPP loan.