AutomotiveSeller financing
Established Tire & Auto Shop in Honolulu
5039 Cedar Ln · Honolulu, HI · 96816 Established 2007 2.9x SDE
AutomotiveAsking price
$616K
Annual revenue
$1.68M
Cash flow (SDE)
$211K
Profit margin
13%
Key insights
Operating since 2007 · 19 years of history
Team of 9 staff in place
Seller financing available for qualified buyers
Owner-operator role with transition support
Business overview
This tire shop business has operated continuously since 2007 and enjoys strong repeat business. Performance has been consistent year over year, with the most recent period among the strongest in the company's history. Over the past several years ownership has invested in equipment, systems, and staff development, positioning the company for its next phase of growth. Marketing spend is modest, leaving obvious headroom for a buyer who invests in digital advertising. A tenured team of 9 handles day-to-day operations; several key employees have been with the company for many years. Serious inquiries only; a signed NDA and proof of funds are required for detailed financials.
Detailed information
Financials
Asking price$616K
Gross revenue$1.68M
Cash flow (SDE)$211K
EBITDA$154K
Profit margin13%
Valuation multiple2.9x SDE
FF&E included$142K
Inventory included$97K
Seller financingAvailable
Real estate
Financial performance
Revenue Cash flow (SDE)Seller-provided · unaudited
2023
2024
2025
Revenue 2025$1.68M+19% YoY
SDE 2025$211K+10% YoY
Seller financing
Open to financing 25% of the price over 7 years at 7% with an acceptable down payment.
Reason for selling
Owner is relocating out of state for family reasons.
Support & training
Seller will provide 8 weeks of on-site training and transition support.
Facilities
The business occupies a 4,340 sq ft commercial space; the space is well-maintained and fully equipped.
Competition
Few direct competitors offer the same breadth of services in the immediate market.
Location
5039 Cedar Ln · Honolulu, HI · 96816
Approximate areaOpen in OpenStreetMap →
Analyze this deal
Will the numbers work for you?
Deal Analyzer
Modeling Established Tire & Auto Shop in Honolulu · $616K
From this listing:Asking $616,000Revenue $1,676,000Cash flow (SDE) $211,000
$
$335K$990K
Asking price is $616K. Type an offer or drag to model one.
%
· $61,6005%50%
SBA 7(a) acquisition loans typically require ~10% down.
%
6%16%
yr
5 yr25 yr
SBA business-acquisition loans are usually 10 years.
$
$0$105K
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
$59,358
Seller's discretionary earnings, minus annual loan payments and any manager salary
Cash-on-cash
77.1%
Strong
Debt coverage (DSCR)
1.65x
Healthy
Loan payment
$7,637/mo
$91,642 / year
Cash to close
$77,000
$61,600 down + est. fees
Implied multiple
2.9x
vs 2.9x asking
Payback period
1.3 yrs
to recoup your cash
How the earnings are splitof $151,000 earnings
$91,642$59,358
Debt serviceYour cash flow
1.65x debt coverage 77% cash-on-cash 2.9x 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 AnalyzerArea & market intelligence
Area demographics
Median household income
$80K
Median age
43 yrs
Population
345,000
Population trend
-2%
since 2021
Honolulu, HI · Source: AI estimate (Claude) · general knowledge.
How this compares (Automotive repair and service · Honolulu, HI)
AI estimateAI-estimated comparable ranges from general market knowledge · as of 2026-08-04 · AI estimate (Claude) · general market knowledge. Reference only, not verified market data or a valuation.
Gross revenueThis listing: $1.68M · near the median
Low $900K
Financial documents & data room
Data room, behind an NDA
The documents below open to qualified buyers in the secure data room after a signed NDA.
Profit & loss statements (3 yr)
Federal tax returns
Keep exploring
See all Automotive More businesses you might like
Asking price
$616K
