← Molly's Karaoke & Sports Bar /

Financials

MB105767422
Dashboard › Molly's Karaoke & Sports Bar › Financial Intelligence

Molly's Karaoke & Sports Bar

4201 MCARDLE RD, Corpus Christi, TX 78411 · TABC MB105767422

Mixed Beverage Corpus Christi Market Enriched 2026-07-11
$687,876 Annual gross (L12M) ▲ 37.8% latest MoM Click for monthly detail
$57,323 Avg monthly ▲ 13.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $193,259/yr est. net Click for cost model
$483k–$676k 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 Honky-Tonk, liquor is typically only 80–95% of total business revenue. Beer + cover charges; food minor. Estimated total revenue (rough): $724,080 – $859,845/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Molly's Karaoke & Sports Bar My bars

Executive Summary

Click to expand full narrative

Molly's Karaoke & Sports Bar is a mixed-beverage licensed establishment at 4201 MCARDLE RD, Corpus Christi, Texas (TABC MB105767422). Over the most recent 12 months it reported $687,876 in gross alcohol sales, averaging $57,323/month with a best month of $67,345. Sales mix: ~54% liquor · 46% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $193,259 (~28% margin). Acquisition value is estimated at $483k–$676k 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
$687,876
Avg monthly
$57,323
Best month
$67,345
Aug 2025
Sales mix
54% Liq
46% Beer · 0% 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)$6,019/mo
NNN CAM / insurance$903/mo
Total occupancy$7,054/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 $687,876 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$687,876
COGS (24%)−$165,090
Labor (14%)−$96,303
Occupancy−$76,179
TX MB gross tax (6.7%)−$46,088
Utilities / ins / mktg (8%)−$55,030
Card surcharge net+$7,567
Net profit $256,753
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$687,876
COGS (27%)−$185,727
Labor (17%)−$116,939
Occupancy−$84,643
TX MB gross tax (6.7%)−$46,088
Utilities / ins / mktg (10%)−$68,788
Card surcharge net+$7,567
Net profit $193,259
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$687,876
COGS (30%)−$206,363
Labor (22%)−$151,333
Occupancy−$93,107
TX MB gross tax (6.7%)−$46,088
Utilities / ins / mktg (12%)−$82,545
Card surcharge net+$7,567
Net profit $116,007
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 Ctrp Ventures LLC looking up officers…
6
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $193,259/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 (~$193,259 net) estimated

Revenue multiple
$344k–$550k
0.5–0.8× gross
SDE multiple
$483k–$676k
2.5–3.5× earnings
Cap rate
$586k–$773k
25–33%
Suggested range
$483k–$676k
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 2026-07-03

Lookup pending — check back tomorrow

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