← Cajun Crabs & Shrimp /

Financials

MB105908828
Dashboard › Cajun Crabs & Shrimp › Financial Intelligence

Cajun Crabs & Shrimp

572 E CENTRAL TEXAS EXPY, Harker Heights, TX 76548 · TABC MB105908828

Mixed Beverage Harker Heights Market Enriched 2026-09-09
$171,510 Annual gross (L12M) ▲ 7.4% latest MoM Click for monthly detail
$14,292 Avg monthly ▲ 34.0% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $47,430/yr est. net Click for cost model
$119k–$166k 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 Bar, liquor is typically only 90–100% of total business revenue. Mostly liquor — our number is ~total revenue. Estimated total revenue (rough): $171,510 – $190,567/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Cajun Crabs & Shrimp My bars

Executive Summary

Click to expand full narrative

Cajun Crabs & Shrimp is a mixed-beverage licensed establishment at 572 E CENTRAL TEXAS EXPY, Harker Heights, Texas (TABC MB105908828). Over the most recent 12 months it reported $171,510 in gross alcohol sales, averaging $14,292/month with a best month of $21,115. Sales mix: ~83% liquor · 17% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $47,430 (~28% margin). Acquisition value is estimated at $119k–$166k 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
$171,510
Avg monthly
$14,292
Best month
$21,115
May 2026
Sales mix
83% Liq
17% 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)$1,501/mo
NNN CAM / insurance$225/mo
Total occupancy$1,822/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 $171,510 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$171,510
COGS (24%)−$41,162
Labor (14%)−$24,011
Occupancy−$19,674
TX MB gross tax (6.7%)−$11,491
Utilities / ins / mktg (8%)−$13,721
Card surcharge net+$1,887
Net profit $63,337
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$171,510
COGS (27%)−$46,308
Labor (17%)−$29,157
Occupancy−$21,860
TX MB gross tax (6.7%)−$11,491
Utilities / ins / mktg (10%)−$17,151
Card surcharge net+$1,887
Net profit $47,430
Stressed
Heavy food, larger crew, higher rent
~16%
Revenue$171,510
COGS (30%)−$51,453
Labor (22%)−$37,732
Occupancy−$24,046
TX MB gross tax (6.7%)−$11,491
Utilities / ins / mktg (12%)−$20,581
Card surcharge net+$1,887
Net profit $28,093
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 Saul Marquez & Abel Marquez INC looking up officers…
2
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $47,430/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 (~$47,430 net) estimated

Revenue multiple
$86k–$137k
0.5–0.8× gross
SDE multiple
$119k–$166k
2.5–3.5× earnings
Cap rate
$144k–$190k
25–33%
Suggested range
$119k–$166k
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 2026-06-02

Lookup pending — check back tomorrow

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