← The Olive Garden Italian Restaurant #6413 /

Financials

MB105589597
Dashboard › The Olive Garden Italian Restaurant #6413 › Financial Intelligence

The Olive Garden Italian Restaurant #6413

14231 E SAM HOUSTON PKWY N, Houston, TX 77044 · TABC MB105589597

Mixed Beverage Houston Market Enriched 2026-09-10
$173,586 Annual gross (L12M) ▼ 11.6% latest MoM Click for monthly detail
$14,466 Avg monthly ▼ 14.7% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $47,968/yr est. net Click for cost model
$120k–$168k 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 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): $385,747 – $694,344/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to The Olive Garden Italian Restaurant #6413 My bars

Executive Summary

Click to expand full narrative

The Olive Garden Italian Restaurant #6413 is a mixed-beverage licensed establishment at 14231 E SAM HOUSTON PKWY N, Houston, Texas (TABC MB105589597). Over the most recent 12 months it reported $173,586 in gross alcohol sales, averaging $14,466/month with a best month of $18,506. Sales mix: ~47% liquor · 12% beer · 41% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $47,968 (~28% margin). Acquisition value is estimated at $120k–$168k 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
$173,586
Avg monthly
$14,466
Best month
$18,506
Dec 2025
Sales mix
47% Liq
12% Beer · 41% 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)$1,519/mo
NNN CAM / insurance$228/mo
Total occupancy$1,847/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 $173,586 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$173,586
COGS (24%)−$41,661
Labor (14%)−$24,302
Occupancy−$19,944
TX MB gross tax (6.7%)−$11,630
Utilities / ins / mktg (8%)−$13,887
Card surcharge net+$1,909
Net profit $64,071
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$173,586
COGS (27%)−$46,868
Labor (17%)−$29,510
Occupancy−$22,161
TX MB gross tax (6.7%)−$11,630
Utilities / ins / mktg (10%)−$17,359
Card surcharge net+$1,909
Net profit $47,968
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$173,586
COGS (30%)−$52,076
Labor (22%)−$38,189
Occupancy−$24,377
TX MB gross tax (6.7%)−$11,630
Utilities / ins / mktg (12%)−$20,830
Card surcharge net+$1,909
Net profit $28,394
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 Olive Garden Holdings LLC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $47,968/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 (~$47,968 net) estimated

Revenue multiple
$87k–$139k
0.5–0.8× gross
SDE multiple
$120k–$168k
2.5–3.5× earnings
Cap rate
$145k–$192k
25–33%
Suggested range
$120k–$168k
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 $385,747–$694,344/yr in total revenue (your liquor portion of $173,586 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
$386k–$694k
food + liquor + service
Estimated net (10–15%)
$39k–$104k
restaurant margin
Full-business value
$106k–$382k
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

Public records · last checked 2026-05-22

Lookup pending — check back tomorrow

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