← Chuy's #6025 /

Financials

MB102639761
Dashboard › Chuy's #6025 › Financial Intelligence

Chuy's #6025

5935 S BROADWAY AVE, Tyler, TX 75703 · TABC MB102639761

Mixed Beverage Tyler Market Enriched 2026-06-19
$830,262 Annual gross (L12M) ▼ 17.1% latest MoM Click for monthly detail
$69,188 Avg monthly ▲ 2.1% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $233,262/yr est. net Click for cost model
$583k–$816k Est. acquisition range 0.84× annual gross (blended) Click for valuation methods
Liquor sales only — total revenue is higher
Every dollar on this page comes from Mixed Beverage Gross Receipts filings — the alcohol portion of total sales. For a Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $830,262 – $922,513/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Chuy's #6025 My bars

Executive Summary

Click to expand full narrative

Chuy's #6025 is a mixed-beverage licensed establishment at 5935 S BROADWAY AVE, Tyler, Texas (TABC MB102639761). Over the most recent 12 months it reported $830,262 in gross alcohol sales, averaging $69,188/month with a best month of $85,212. Sales mix: ~85% liquor · 14% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $233,262 (~28% margin). Acquisition value is estimated at $583k–$816k across revenue-multiple, SDE-multiple, and cap-rate methods. All revenue figures are gross mixed-beverage receipts as filed with the Texas Comptroller; they exclude cash income such as cover charges, game machines, or merchandise.

Sales performance · last 12 months

Texas Comptroller mixed-beverage gross receipts actual

Annual gross
$830,262
Avg monthly
$69,188
Best month
$85,212
Mar 2026
Sales mix
85% Liq
14% Beer · 1% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$7,265/mo
NNN CAM / insurance$1,090/mo
Total occupancy$8,514/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $830,262 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$830,262
COGS (24%)−$199,263
Labor (14%)−$116,237
Occupancy−$91,947
TX MB gross tax (6.7%)−$55,628
Utilities / ins / mktg (8%)−$66,421
Card surcharge net+$9,133
Net profit $309,899
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$830,262
COGS (27%)−$224,171
Labor (17%)−$141,145
Occupancy−$102,164
TX MB gross tax (6.7%)−$55,628
Utilities / ins / mktg (10%)−$83,026
Card surcharge net+$9,133
Net profit $233,262
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$830,262
COGS (30%)−$249,079
Labor (22%)−$182,658
Occupancy−$112,380
TX MB gross tax (6.7%)−$55,628
Utilities / ins / mktg (12%)−$99,631
Card surcharge net+$9,133
Net profit $140,020
Disclaimer: Revenue is mixed-beverage gross receipts from the Texas Comptroller — it does not include cash income like door charges, game machines, merchandise, or event rentals (which can add 10–25% for nightclubs). Cost ratios are industry benchmarks for Texas MB-permit bars. Rent is estimated from submarket comps; property tax is from county public records pro-rated by square footage. Actual profit depends on lease terms, staffing, owner salary, and one-time costs.

Owner income estimator

Split likely net profit across ownership estimated

TABC licensee Chuy's Opco INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $233,262/year. Actual owner income depends on salary draws, distributions, debt service, and tax structure. Consult an accountant for actual income projections.

Acquisition value estimate

Based on most-likely scenario (~$233,262 net) estimated

Revenue multiple
$415k–$664k
0.5–0.8× gross
SDE multiple
$583k–$816k
2.5–3.5× earnings
Cap rate
$707k–$933k
25–33%
Suggested range
$583k–$816k
blended estimate
The numbers above are liquor-only: bar-style multiples applied to mixed-beverage receipts. They're the right answer for a pure bar/lounge — but for a restaurant, this is just one slice of total enterprise value (the bar program). See the food-business estimate below.

Federal court history

Public records · last checked 2026-09-30

Lookup pending — check back tomorrow

Daily public-records quota was exhausted before we could check this operator. Our nightly job will retry automatically.