← Casa Do Brasil /

Financials

MB105482043
Dashboard › Casa Do Brasil › Financial Intelligence

Casa Do Brasil

1665 GREENS PRAIRIE RD, College Station, TX 77845 · TABC MB105482043

Mixed Beverage College Station Market Enriched 2026-06-18
$901,712 Annual gross (L12M) ▲ 28.1% latest MoM Click for monthly detail
$75,143 Avg monthly ▼ 1.6% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $253,336/yr est. net Click for cost model
$633k–$887k Est. acquisition range 0.84× annual gross (blended) Click for valuation methods
← Back to Casa Do Brasil My bars

Executive Summary

Click to expand full narrative

Casa Do Brasil is a mixed-beverage licensed establishment at 1665 GREENS PRAIRIE RD, College Station, Texas (TABC MB105482043). Over the most recent 12 months it reported $901,712 in gross alcohol sales, averaging $75,143/month with a best month of $129,895. Sales mix: ~65% liquor · 5% beer · 30% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $253,336 (~28% margin). Acquisition value is estimated at $633k–$887k 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
$901,712
Avg monthly
$75,143
Best month
$129,895
Dec 2025
Sales mix
65% Liq
5% Beer · 30% 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)$7,890/mo
NNN CAM / insurance$1,183/mo
Total occupancy$9,246/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 $901,712 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$901,712
COGS (24%)−$216,411
Labor (14%)−$126,240
Occupancy−$99,860
TX MB gross tax (6.7%)−$60,415
Utilities / ins / mktg (8%)−$72,137
Card surcharge net+$9,919
Net profit $336,569
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$901,712
COGS (27%)−$243,462
Labor (17%)−$153,291
Occupancy−$110,956
TX MB gross tax (6.7%)−$60,415
Utilities / ins / mktg (10%)−$90,171
Card surcharge net+$9,919
Net profit $253,336
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$901,712
COGS (30%)−$270,514
Labor (22%)−$198,377
Occupancy−$122,051
TX MB gross tax (6.7%)−$60,415
Utilities / ins / mktg (12%)−$108,205
Card surcharge net+$9,919
Net profit $152,069
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 Casa Do Brasil LLC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $253,336/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 (~$253,336 net) estimated

Revenue multiple
$451k–$721k
0.5–0.8× gross
SDE multiple
$633k–$887k
2.5–3.5× earnings
Cap rate
$768k–$1.01M
25–33%
Suggested range
$633k–$887k
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 2026-06-03

Lookup pending — check back tomorrow

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