Rivers Edge Cottages Inc
How we got $2.5M
Based on its 15 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 18% 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 |
|---|---|---|
| RIVERS EDGE COTTAGES INC this business | $1.8M | — |
| River Ridge Cabin Watson | $1.9M | 4.0 mi |
| Mimosa Terrace Cabin Watson | $1.9M | 4.2 mi |
| Rivers Bluff Cabins Smithville | $1.9M | 4.6 mi |
| Hilltop Getaway Cabin Smithville | $1.9M | 5.1 mi |
| Riverside Landing-Riverfront Cabin on the Mountain Fork River Smithville | $1.9M | 5.1 mi |
| Deer Run Cabin legacytrailscabins.com Smithville | $1.9M | 5.1 mi |
The full calculation
| Employees reported to the SBA | 15 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $1.7M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $1.5M |
| Estimate: the two combined (geometric mean) | $1.8M |
| EBITDA margin (industry, adjusted for size) | 28% |
| EBITDA = revenue × margin | $505K |
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 | $2.5M |
| Multiple for this size and industry | 4.9× |
| Value range | $1.3M – $3.4M |
| Revenue range | $1.2M – $2.1M |
| EBITDA range | $332K – $576K |
| Industry (NAICS) | Bed-and-breakfast inns (721191) |
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. 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
- BankingUnion 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 Roles are as stated there and may be out of date.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
| Union Bank PPP 2020 | All 13 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/10/2020 | first | $56K | 15 |
About Rivers Edge Cottages Inc
Rivers Edge Cottages Inc is a hotels & motels company in Watson, Oklahoma. Its estimated annual revenue is about $1.8M, with roughly $505K of EBITDA. It has about 15 employees. Its estimated business value is $2.5M (likely range $1.3M–$3.4M).
Common questions
- Who owns Rivers Edge Cottages Inc?
- The owner of Rivers Edge Cottages Inc 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 Rivers Edge Cottages Inc make?
- SeeBITDA estimates Rivers Edge Cottages Inc's annual revenue at about $1.8M (likely between $1.2M and $2.1M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Rivers Edge Cottages Inc worth?
- About $2.5M, roughly 4.9× its estimated EBITDA of $505K, typical for a hotels & motels company its size. Likely range: $1.3M–$3.4M.
- How many employees does Rivers Edge Cottages Inc have?
- About 15, as reported on its PPP loan.