← Double Schotts Sports Bar & Grill /

Financials

MB105474716
Dashboard › Double Schotts Sports Bar & Grill › Financial Intelligence

Double Schotts Sports Bar & Grill

2055 CENTRAL PLZ STE 102, New Braunfels, TX 78130 · TABC MB105474716

Mixed Beverage New Braunfels Market Enriched 2026-06-15
$1,054,880 Annual gross (L12M) — 0.0% latest MoM Click for monthly detail
$87,907 Avg monthly ▲ 9.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $296,685/yr est. net Click for cost model
$742k–$1,038k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $1,506,971 – $2,109,760/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Double Schotts Sports Bar & Grill My bars

Executive Summary

Click to expand full narrative

Double Schotts Sports Bar & Grill is a mixed-beverage licensed establishment at 2055 CENTRAL PLZ STE 102, New Braunfels, Texas (TABC MB105474716). Over the most recent 12 months it reported $1,054,880 in gross alcohol sales, averaging $87,907/month with a best month of $96,261. Sales mix: ~48% liquor · 51% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $296,685 (~28% margin). Acquisition value is estimated at $742k–$1,038k 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
$1,054,880
Avg monthly
$87,907
Best month
$96,261
Apr 2026
Sales mix
48% Liq
51% 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)$9,230/mo
NNN CAM / insurance$1,385/mo
Total occupancy$10,791/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 $1,054,880 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$1,054,880
COGS (24%)−$253,171
Labor (14%)−$147,683
Occupancy−$116,538
TX MB gross tax (6.7%)−$70,677
Utilities / ins / mktg (8%)−$84,390
Card surcharge net+$11,604
Net profit $394,024
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$1,054,880
COGS (27%)−$284,818
Labor (17%)−$179,330
Occupancy−$129,487
TX MB gross tax (6.7%)−$70,677
Utilities / ins / mktg (10%)−$105,488
Card surcharge net+$11,604
Net profit $296,685
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$1,054,880
COGS (30%)−$316,464
Labor (22%)−$232,074
Occupancy−$142,435
TX MB gross tax (6.7%)−$70,677
Utilities / ins / mktg (12%)−$126,586
Card surcharge net+$11,604
Net profit $178,248
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 Hms Hospitality Group LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $296,685/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 (~$296,685 net) estimated

Revenue multiple
$527k–$844k
0.5–0.8× gross
SDE multiple
$742k–$1.04M
2.5–3.5× earnings
Cap rate
$899k–$1.19M
25–33%
Suggested range
$742k–$1,038k
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 2026-06-19

No federal lawsuits — past or pending