← Brewingz "Restaurant & Bar" /

Financials

MB105540263
Dashboard › Brewingz "Restaurant & Bar" › Financial Intelligence

Brewingz "Restaurant & Bar"

12001 EAST FWY, Houston, TX 77029 · TABC MB105540263

Mixed Beverage Houston Market Enriched 2026-07-11
$143,569 Annual gross (L12M) ▼ 100.0% latest MoM Click for monthly detail
$13,052 Avg monthly ▼ 100.0% latest vs avg Click for monthly detail
~22% Est. net margin (likely) $32,159/yr est. net Click for cost model
$80k–$113k Est. acquisition range 0.67× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $319,042 – $574,276/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Brewingz "Restaurant & Bar" My bars

Executive Summary

Click to expand full narrative

Brewingz "Restaurant & Bar" is a mixed-beverage licensed establishment at 12001 EAST FWY, Houston, Texas (TABC MB105540263). Over the most recent 12 months it reported $143,569 in gross alcohol sales, averaging $13,052/month with a best month of $16,345. Sales mix: ~34% liquor · 65% beer · 0% wine. The building at this address is owned by 12001 EAST FREEWAY INC (35,781 sqft, $9,229,571 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $32,159 (~22% margin). Acquisition value is estimated at $80k–$113k 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
$143,569
Avg monthly
$13,052
Best month
$16,345
Sep 2025
Sales mix
34% Liq
65% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID1374950010001
Property owner (landlord)12001 EAST FREEWAY INC
Total building SF35,781
Assessed value$9,229,571

Brewingz "Restaurant & Bar"'s share

Est. base rent ~$3/sqft/yr · 2,500 sqft · Class A $664/mo
NNN CAM / insurance$100/mo
NNN property tax$1,290/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $2,154/mo

Occupancy analysis

All-in occupancy cost is 18.0% 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 $143,569 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$143,569
COGS (24%)−$34,457
Labor (14%)−$20,100
Occupancy−$23,258
TX MB gross tax (6.7%)−$9,619
Utilities / ins / mktg (8%)−$11,486
Card surcharge net+$1,579
Net profit $46,229
Most Likely
Typical bar, light food program, full two-shift staffing
~22%
Revenue$143,569
COGS (27%)−$38,764
Labor (17%)−$24,407
Occupancy−$25,842
TX MB gross tax (6.7%)−$9,619
Utilities / ins / mktg (10%)−$14,357
Card surcharge net+$1,579
Net profit $32,159
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$143,569
COGS (30%)−$43,071
Labor (22%)−$31,585
Occupancy−$28,427
TX MB gross tax (6.7%)−$9,619
Utilities / ins / mktg (12%)−$17,228
Card surcharge net+$1,579
Net profit $15,218
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 Gsm Wings V LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $32,159/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 (~$32,159 net) estimated

Revenue multiple
$72k–$115k
0.5–0.8× gross
SDE multiple
$80k–$113k
2.5–3.5× earnings
Cap rate
$97k–$129k
25–33%
Suggested range
$80k–$113k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $319,042–$574,276/yr in total revenue (your liquor portion of $143,569 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$319k–$574k
food + liquor + service
Estimated net (10–15%)
$32k–$86k
restaurant margin
Full-business value
$88k–$316k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

Federal court history

1 case on file · public records

1 federal case
1 contract
As defendant in 1 case
Most recent filing
J&J Sports Productions, Inc. v. GSM Wings V, LLC
TXSD · 2017-11-17 · CLOSED
Public records, last checked 2026-05-29