Established E-Commerce Brand Serving Las Vegas Since 2020

2024 5th St · Las Vegas, NV · 89117 Established 2020 3.5x SDE

E-commerce

Asking price

$1.08M

Annual revenue

$1.32M

Cash flow (SDE)

$307K

Profit margin

23%

Key insights

Operating since 2020 · 6 years of history

Team of 4 staff in place

Owner-operator role with transition support

Business overview

Founded in 2020, the business is a recognized name in the local e-commerce market. Owner involvement is primarily managerial; no specialized license is required for ownership, though one is preferred.

Detailed information

Financials

Asking price$1.08M

Gross revenue$1.32M

Cash flow (SDE)$307K

Profit margin23%

Valuation multiple3.5x SDE

FF&E included$102K

Inventory included$54K

Seller financingCash / SBA

Real estate

Real estateLeased

Reason for selling

Owner is retiring after 6 years in the business.

Growth & expansion

Growth opportunities include expanded digital marketing, added service lines, and extended hours.

Location

2024 5th St · Las Vegas, NV · 89117

Approximate areaOpen in OpenStreetMap →

Analyze this deal

Will the numbers work for you?

Deal Analyzer

Modeling Established E-Commerce Brand Serving Las Vegas Since 2020 · $1.08M

From this listing:Asking $1,082,000Revenue $1,321,000Cash flow (SDE) $307,000

Offer price

$590K$1.74M

Asking price is $1.08M. Type an offer or drag to model one.

Down payment

· $108,200

5%50%

SBA 7(a) acquisition loans typically require ~10% down.

Loan interest rate

6%16%

Loan term

5 yr25 yr

SBA business-acquisition loans are usually 10 years.

Owner / manager salary

$0$155K

A market salary for whoever runs the business day-to-day, subtracted from earnings to show true profit. Set to $0 if you will owner-operate.

Your annual cash flow after debt service

$86,031

Seller's discretionary earnings, minus annual loan payments and any manager salary

Cash-on-cash

63.6%

Strong

Debt coverage (DSCR)

1.53x

Healthy

Loan payment

$13,414/mo

$160,969 / year

Cash to close

$135,250

$108,200 down + est. fees

Implied multiple

3.5x

vs 3.5x asking

Payback period

1.6 yrs

to recoup your cash

How the earnings are splitof $247,000 earnings

$160,969$86,031

Debt serviceYour cash flow

1.53x debt coverage 64% cash-on-cash 3.5x SDE · at asking

Estimates for illustration only, based on the listed SDE and your assumptions. Closing costs are estimated at ~2.5% of price for fees and working capital. Actual loan terms, taxes, and earnings will differ. This is not financial advice. Verify all figures in diligence and consult qualified advisors.

Open the full Deal Analyzer