← Ranch Brothers Reserve /

Financials

MB103906227
Dashboard › Ranch Brothers Reserve › Financial Intelligence

Ranch Brothers Reserve

12720 SOUTHWEST FWY, Stafford, TX 77477 · TABC MB103906227

Mixed Beverage Stafford Market Enriched 2026-09-06
$169,563 Annual gross (L12M) ▼ 40.3% latest MoM Click for monthly detail
$42,391 Avg monthly ▼ 37.3% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $46,829/yr est. net Click for cost model
$117k–$164k Est. acquisition range 0.83× 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): $169,563 – $188,403/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Ranch Brothers Reserve My bars

Executive Summary

Click to expand full narrative

Ranch Brothers Reserve is a mixed-beverage licensed establishment at 12720 SOUTHWEST FWY, Stafford, Texas (TABC MB103906227). Over the most recent 12 months it reported $169,563 in gross alcohol sales, averaging $42,391/month with a best month of $53,161. Sales mix: ~56% liquor · 42% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $46,829 (~28% margin). Acquisition value is estimated at $117k–$164k 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
$169,563
Avg monthly
$42,391
Best month
$53,161
May 2026
Sales mix
56% Liq
42% Beer · 2% 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)$1,484/mo
NNN CAM / insurance$223/mo
Total occupancy$1,806/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 $169,563 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$169,563
COGS (24%)−$40,695
Labor (14%)−$23,739
Occupancy−$19,507
TX MB gross tax (6.7%)−$11,361
Utilities / ins / mktg (8%)−$13,565
Card surcharge net+$1,865
Net profit $62,561
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$169,563
COGS (27%)−$45,782
Labor (17%)−$28,826
Occupancy−$21,675
TX MB gross tax (6.7%)−$11,361
Utilities / ins / mktg (10%)−$16,956
Card surcharge net+$1,865
Net profit $46,829
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$169,563
COGS (30%)−$50,869
Labor (22%)−$37,304
Occupancy−$23,842
TX MB gross tax (6.7%)−$11,361
Utilities / ins / mktg (12%)−$20,348
Card surcharge net+$1,865
Net profit $27,705
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 Ranch Brothers Reserve LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $46,829/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 (~$46,829 net) estimated

Revenue multiple
$85k–$136k
0.5–0.8× gross
SDE multiple
$117k–$164k
2.5–3.5× earnings
Cap rate
$142k–$187k
25–33%
Suggested range
$117k–$164k
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 2026-06-16

No federal lawsuits — past or pending