Sai Hospitality LLC
How we got $1.4M
Based on its 7 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 |
|---|---|---|
| SAI HOSPITALITY LLC this business | $1.1M | — |
| Blythe Hotel & Suites Muskogee | $1.9M | 0.0 mi |
| Regency Inn & Suites Muskogee | $1.9M | 0.0 mi |
| Economy Inn Muskogee | $1.9M | 0.1 mi |
| Travelodge Muskogee | $1.9M | 0.1 mi |
| Budget Host Inn Muskogee | $1.9M | 0.1 mi |
| Travel Inn Muskogee | $1.9M | 0.2 mi |
The full calculation
| Employees reported to the SBA | 7 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.1M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $938K |
| Estimate: the two combined (geometric mean) | $1.1M |
| EBITDA margin (industry, adjusted for size) | 30% |
| EBITDA = revenue × margin | $348K |
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 | $1.4M |
| Multiple for this size and industry | 3.9× |
| Value range | $714K – $1.9M |
| Revenue range | $752K – $1.3M |
| EBITDA range | $229K – $397K |
| 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
- BankingRCB 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 Roles are as stated there and may be out of date.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
| RCB Bank PPP 2021 | All 1,690 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 1/27/2021 | second | $32K | 7 |
About Sai Hospitality LLC
Sai Hospitality LLC is a hotels & motels company in Muskogee, Oklahoma. Its estimated annual revenue is about $1.1M, with roughly $348K of EBITDA. It has about 7 employees. Its estimated business value is $1.4M (likely range $714K–$1.9M).
Common questions
- Who owns Sai Hospitality LLC?
- The owner of Sai Hospitality 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 Sai Hospitality LLC make?
- SeeBITDA estimates Sai Hospitality LLC's annual revenue at about $1.1M (likely between $752K and $1.3M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Sai Hospitality LLC worth?
- About $1.4M, roughly 3.9× its estimated EBITDA of $348K, typical for a hotels & motels company its size. Likely range: $714K–$1.9M.
- How many employees does Sai Hospitality LLC have?
- About 7, as reported on its PPP loan.