← Boomerjack's Grill & Bar #19 /

Financials

MB105755997
Dashboard › Boomerjack's Grill & Bar #19 › Financial Intelligence

Boomerjack's Grill & Bar #19

201 W STATE HIGHWAY 114, Grapevine, TX 76051 · TABC MB105755997

Mixed Beverage Grapevine Market Enriched 2026-05-24
$2,585,267 Annual gross (L12M) ▼ 4.2% latest MoM Click for monthly detail
$215,439 Avg monthly ▲ 5.5% latest vs avg Click for monthly detail
~23% Est. net margin (likely) $585,919/yr est. net Click for cost model
$1,465k–$2,051k Est. acquisition range 0.68× 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): $3,693,239 – $5,170,534/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Boomerjack's Grill & Bar #19 My bars

Executive Summary

Click to expand full narrative

Boomerjack's Grill & Bar #19 is a mixed-beverage licensed establishment at 201 W STATE HIGHWAY 114, Grapevine, Texas (TABC MB105755997). Over the most recent 12 months it reported $2,585,267 in gross alcohol sales, averaging $215,439/month with a best month of $257,362. Sales mix: ~48% liquor · 50% beer · 2% wine. The building at this address is owned by CENTRAL GRAPEVINE PROPERTY LLC (10,474 sqft, $4,083,600 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $585,919 (~23% margin). Acquisition value is estimated at $1,465k–$2,051k 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
$2,585,267
Avg monthly
$215,439
Best month
$257,362
Oct 2025
Sales mix
48% Liq
50% Beer · 2% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID06890520
Property owner (landlord)CENTRAL GRAPEVINE PROPERTY LLC
Total building SF10,474
Assessed value$4,083,600

Boomerjack's Grill & Bar #19's share

Est. base rent ~$47/sqft/yr · 7,500 sqft · Class A $29,241/mo
NNN CAM / insurance$4,386/mo
NNN property tax$4,084/mo
Personal property tax est — no BPP record $500/mo
Total occupancy $38,211/mo

Occupancy analysis

All-in occupancy cost is 17.7% 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 $2,585,267 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~32%
Revenue$2,585,267
COGS (24%)−$620,464
Labor (14%)−$361,937
Occupancy−$412,676
TX MB gross tax (6.7%)−$173,213
Utilities / ins / mktg (8%)−$206,821
Card surcharge net+$28,438
Net profit $838,593
Most Likely
Typical bar, light food program, full two-shift staffing
~23%
Revenue$2,585,267
COGS (27%)−$698,022
Labor (17%)−$439,495
Occupancy−$458,529
TX MB gross tax (6.7%)−$173,213
Utilities / ins / mktg (10%)−$258,527
Card surcharge net+$28,438
Net profit $585,919
Stressed
Heavy food, larger crew, higher rent
~11%
Revenue$2,585,267
COGS (30%)−$775,580
Labor (22%)−$568,759
Occupancy−$504,382
TX MB gross tax (6.7%)−$173,213
Utilities / ins / mktg (12%)−$310,232
Card surcharge net+$28,438
Net profit $281,540
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 Boomerjack's Grapevine LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $585,919/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 (~$585,919 net) estimated

Revenue multiple
$1.29M–$2.07M
0.5–0.8× gross
SDE multiple
$1.46M–$2.05M
2.5–3.5× earnings
Cap rate
$1.78M–$2.34M
25–33%
Suggested range
$1,465k–$2,051k
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 2026-05-28

Lookup pending — check back tomorrow

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