← Bombshells /

Financials

MB104831500
Dashboard › Bombshells › Financial Intelligence

Bombshells

14191 NORTHWEST FWY, Houston, TX 77040 · TABC MB104831500

Mixed Beverage Houston Market Enriched 2026-05-19
$1,468,877 Annual gross (L12M) ▲ 12.9% latest MoM Click for monthly detail
$122,406 Avg monthly ▲ 7.1% latest vs avg Click for monthly detail
~29% Est. net margin (likely) $419,371/yr est. net Click for cost model
$1,048k–$1,468k Est. acquisition range 0.86× 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $1,546,186 – $1,836,096/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Bombshells My bars

Executive Summary

Click to expand full narrative

Bombshells is a mixed-beverage licensed establishment at 14191 NORTHWEST FWY, Houston, Texas (TABC MB104831500). Over the most recent 12 months it reported $1,468,877 in gross alcohol sales, averaging $122,406/month with a best month of $139,544. Sales mix: ~53% liquor · 46% beer · 0% wine. The building at this address is owned by FESTIVAL PROPERTIES INC CENTER LP (13,593 sqft, $2,861,752 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $419,371 (~29% margin). Acquisition value is estimated at $1,048k–$1,468k 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
$1,468,877
Avg monthly
$122,406
Best month
$139,544
May 2025
Sales mix
53% Liq
46% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1382820010001
Property owner (landlord)FESTIVAL PROPERTIES INC CENTER LP
Total building SF13,593
Assessed value$2,861,752

Bombshells's share

Est. base rent ~$25/sqft/yr · 5,000 sqft · Class A $10,527/mo
NNN CAM / insurance$1,579/mo
NNN property tax$2,105/mo
Personal property tax est — no BPP record $294/mo
Total occupancy $14,505/mo

Occupancy analysis

All-in occupancy cost is 11.8% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $1,468,877 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~38%
Revenue$1,468,877
COGS (24%)−$352,530
Labor (14%)−$205,643
Occupancy−$156,650
TX MB gross tax (6.7%)−$98,415
Utilities / ins / mktg (8%)−$117,510
Card surcharge net+$16,158
Net profit $554,286
Most Likely
Typical bar, light food program, full two-shift staffing
~29%
Revenue$1,468,877
COGS (27%)−$396,597
Labor (17%)−$249,709
Occupancy−$174,056
TX MB gross tax (6.7%)−$98,415
Utilities / ins / mktg (10%)−$146,888
Card surcharge net+$16,158
Net profit $419,371
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,468,877
COGS (30%)−$440,663
Labor (22%)−$323,153
Occupancy−$191,461
TX MB gross tax (6.7%)−$98,415
Utilities / ins / mktg (12%)−$176,265
Card surcharge net+$16,158
Net profit $255,077
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 Bmb Dining Services (290) INC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $419,371/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 (~$419,371 net) estimated

Revenue multiple
$734k–$1.18M
0.5–0.8× gross
SDE multiple
$1.05M–$1.47M
2.5–3.5× earnings
Cap rate
$1.27M–$1.68M
25–33%
Suggested range
$1,048k–$1,468k
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 2026-06-02

No federal lawsuits — past or pending