← Etc Stafford LLC /

Financials

MB105875632
Dashboard › Etc Stafford LLC › Financial Intelligence

Etc Stafford LLC

12710 SOUTHWEST FWY, Stafford, TX 77477 · TABC MB105875632

Mixed Beverage Stafford Market Enriched 2026-07-11
$683,354 Annual gross (L12M) ▲ 32.2% latest MoM Click for monthly detail
$56,946 Avg monthly ▲ 27.8% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $191,920/yr est. net Click for cost model
$480k–$672k 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 Sports Bar, liquor is typically only 50–70% of total business revenue. Liquor heavy with food sales. Estimated total revenue (rough): $976,220 – $1,366,708/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Etc Stafford LLC My bars

Executive Summary

Click to expand full narrative

Etc Stafford LLC is a mixed-beverage licensed establishment at 12710 SOUTHWEST FWY, Stafford, Texas (TABC MB105875632). Over the most recent 12 months it reported $683,354 in gross alcohol sales, averaging $56,946/month with a best month of $72,776. Sales mix: ~88% liquor · 9% beer · 2% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $191,920 (~28% margin). Acquisition value is estimated at $480k–$672k 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
$683,354
Avg monthly
$56,946
Best month
$72,776
May 2026
Sales mix
88% Liq
9% Beer · 2% 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)$5,979/mo
NNN CAM / insurance$897/mo
Total occupancy$7,013/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 $683,354 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$683,354
COGS (24%)−$164,005
Labor (14%)−$95,670
Occupancy−$75,740
TX MB gross tax (6.7%)−$45,785
Utilities / ins / mktg (8%)−$54,668
Card surcharge net+$7,517
Net profit $255,004
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$683,354
COGS (27%)−$184,506
Labor (17%)−$116,170
Occupancy−$84,155
TX MB gross tax (6.7%)−$45,785
Utilities / ins / mktg (10%)−$68,335
Card surcharge net+$7,517
Net profit $191,920
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$683,354
COGS (30%)−$205,006
Labor (22%)−$150,338
Occupancy−$92,571
TX MB gross tax (6.7%)−$45,785
Utilities / ins / mktg (12%)−$82,002
Card surcharge net+$7,517
Net profit $115,169
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 Etc Stafford LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $191,920/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 (~$191,920 net) estimated

Revenue multiple
$342k–$547k
0.5–0.8× gross
SDE multiple
$480k–$672k
2.5–3.5× earnings
Cap rate
$582k–$768k
25–33%
Suggested range
$480k–$672k
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 2026-06-09

No federal lawsuits — past or pending